$273,600
NAL Estimated Property Value310 Yosemite Dr, Victoria, TX, 77904
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Range Hood, Range
FlooringCarpet, Tile
Exterior
Lot Size5,924 sqft
Building Information
Year Built2003
Stories1
Roof Type105
Garage Spaces2
Land Information
APN45770-002-01400
Lot Number14
SubdivisionParkstone Subd Phase 1
Land UseResidential
Legal DescriptionPARKSTONE SUBD PHASE 1, BLOCK 2, LOT 14
Census Tract001607
Assessed Land Value$30,100
Assessed Improvement Value$243,500
Assessment Year2025
About this property
Spacious three bedroom two bathroom home for lease, open kitchen, split bedroom plan, near schools, church, and the gorgeous Ethel Lee Tracy Park.
Investor Tools
$273,600
Estimated Property Value
$129,227Estimated Mortgage Balance
$144,373Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,642 /month
Positive
Cash Flow Estimate:
$547 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$509/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,737
$273,600
2025
$30,100
$243,500
$273,600
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,737
$273,600
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wallick & Volk Inc
Conventional
$144,000
No
First
Jan 29, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,227
$144,373
52%
47%
$864/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$864/mo
+$756/mo
7.1%
