$282,000
NAL Estimated Property Value2303 Jessica Dr, San Juan, TX, 78589
$286,378 ARV
Recently Sold
8/28/26
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Smooth Electric Cooktop, Oven-Single, Refrigerator
FlooringPorcelain Tile
Exterior
Exterior FeaturesSprinkler System
Building Information
Year Built2010
Stories1
Roof Type105
Garage Spaces2
Land Information
APNS4276-00-000-0035-00
Lot Number35
SubdivisionSouth Gate Terrace
Land UseResidential
Legal DescriptionSOUTH GATE TERRACE LOT 35
Census Tract022007
Assessed Land Value$52,511
Assessed Improvement Value$210,740
Assessment Year2025
About this property
Experience modern comfort and timeless style in this beautifully maintained 3bedroom, 2.5 bathroom stucco & stone home. Located in South Gate Terrace, this 1,920 sqft property features decorative and high ceilings, porcelain tile flooring, and plantation shutters throughout. The home also has a spacious backyard with a large covered patio slab and storage shed. The roof and fence were replaced in the past 2 years.
Investor Tools
$282,000
Estimated Property Value
$165,354Estimated Mortgage Balance
$118,009Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$286,378
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$506/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,664
$254,428
2025
$52,511
$210,740
$263,251
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,664
$254,428
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broker Solutions Inc
Va
$186,500
Yes
First
Jun 11, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,354
$130,646
44%
59%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$1,119/mo
+$22/mo
4.9%
