$291,220
NAL Estimated Property Value273 Black Cap Run, Buda, TX, 78610
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Dryer, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Refrigerator, Self Cleaning Oven, Water Heater
FlooringTile
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,098 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR119038
Lot Number24
SubdivisionShadow Creek Phase 1 Sec 6
Land UseResidential
Legal DescriptionS7645-SHADOW CREEK PH 1 SEC 6, BLOCK G, LOT 24, ACRES 0.14 TAX CODES:MNH1,PCC,RSP,SHA,WPC,ACCD
Census Tract010922
Assessed Land Value$67,260
Assessed Improvement Value$223,960
Assessment Year2025
About this property
Shadow Creek Beauty! Step into your spacious home with beautiful ceramic tile floors, large open kitchen, breakfast bar, and great cabinet space. The master bedroom features his and hers vanity sinks, a separate walk in shower, and a large garden tub. This house features an open floor plan home with 4 bedrooms..that's right 4 bedrooms and 2 full bathrooms all located in a lovely single story. Sprinkler Sys:Yes
Investor Tools
$291,220
Estimated Property Value
$253,557Estimated Mortgage Balance
$38,090Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,747 /month
Positive
Cash Flow Estimate:
$582 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$637/month
$92/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,190
$291,220
2025
$67,260
$223,960
$291,220
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,190
$291,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$266,500
No
First
Aug 1, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$253,557
$37,663
12%
87%
$1,598/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,690/mo
+$760/mo
10.1%
