$473,300
NAL Estimated Property Value2566-2568 Pahmeyer Rd, New Braunfels, TX, 78130
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Electric Oven, Electric Range, Electric Water Heater, Disposal, Microwave, Oven, Refrigerator, Vented Exhaust Fan
FlooringConcrete
Exterior
Exterior FeaturesPrivate Yard
Lot Size13,939 sqft
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces3
Land Information
APN1G-3042-0004-01600-000
Lot Number16
SubdivisionShepherds Glen
Land UseDuplex Main Floor
Legal DescriptionSHEPHERDS GLEN BLOCK 4 LOT 16 0.32 AC
Census Tract210611
Assessed Land Value$68,511
Assessed Improvement Value$404,789
Assessment Year2025
About this property
Luxury spacious duplex features 11 foot ceilings in living room, 10 foot ceilings in master bedroom, stained concrete flooring and granite counter-tops. No carpet! Refrigerator is included. Contemporary appliances, 42 inch upper kitchen cabinets, large 2 car garage, and a private fenced yard with a 10X20 covered patio. Sprinkler system. Current tenants with lease ending 7/31/2023. Some pictures are from builder and virually staged.
Investor Tools
$473,300
Estimated Property Value
$339,993Estimated Mortgage Balance
$133,307Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,994 /month
Positive
Cash Flow Estimate:
$998 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$324/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,520
$473,300
2025
$68,511
$404,789
$473,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,520
$473,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$356,750
No
First
Oct 12, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$339,993
$133,307
28%
72%
$2,139/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,539/mo
$-451/mo
5.3%
