$164,000
NAL Estimated Property Value306 Yellow Rose, RIO HONDO, TX, 78583
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityVacant Homes
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size6,421 sqft
Building Information
Year Built2002
Stories1
Roof Type114
Garage Spaces1
Land Information
APN55-7401-0010-0270-00
Lot Number27
SubdivisionMorning Glory Subdivision Sec One
Land UseResidential
Legal DescriptionMORNING GLORY SUBDIVISION SEC ONE LOT 27 BLK 1 (CAB 1 SLOT 1772-B CCMR)
Census Tract010101
Assessed Land Value$28,890
Assessed Improvement Value$126,732
Assessment Year2025
About this property
Spectacular value! 3BD/2BTH/1CAR w/ large workshop/storage shed being sold with an ADDITIONAL CORNER LOT! Totaling over .5 acres! Only one neighbor to your right, the rest is field and vacant land. Perfect opportunity to live in a quiet and peaceful community for a great price. Sun screens on every window make the home energy efficient. And to top it all off, the home is equipped with a new A/C unit equipped with a NEST thermostat! Additional slab on the side for guest parking. Schedule your showing TODAY!
Investor Tools
$164,000
Estimated Property Value
$24,671Estimated Mortgage Balance
$139,329Estimated Equity
84% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$984 /month
Positive
Cash Flow Estimate:
$328 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,321
$155,622
2025
$28,890
$126,732
$155,622
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,321
$155,622
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Unknown
$45,000
No
First
May 13, 2008
Jun 2023
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$24,671
$139,329
84%
15%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
N/A
+$1,156/mo
8.5%
