$222,000
NAL Estimated Property Value23026 Sandy Forest Dr, Elmendorf, TX, 78112
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringVinyl
Exterior
Lot Size21,344 sqft
Building Information
Year Built1995
Stories1
Roof Type109
Land Information
APN04131-014-0040
Lot Number4
SubdivisionWaterwood
Land UseResidential
Legal DescriptionCB: 4131A BLK: 114 LOT: 4 WATERWOOD SUBD UNIT-34
Census Tract152202
Assessed Land Value$66,150
Assessed Improvement Value$128,990
Assessment Year2025
About this property
Investors Special! Ready for your next flip? Book a showing today or give us a call now.
Investor Tools
$222,000
Estimated Property Value
$89,105Estimated Mortgage Balance
$132,895Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,332 /month
Positive
Cash Flow Estimate:
$444 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$445/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,224
$195,140
2025
$66,150
$128,990
$195,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,224
$195,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Shannon L Stephen
Unknown
$104,000
No
First
Apr 24, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$89,105
$132,895
59%
40%
$624/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,631/mo
$624/mo
+$1,007/mo
8.8%
