$216,000
NAL Estimated Property Value33402 E FM 106, RIO HONDO, TX, 78583
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size7 acres
Building Information
Year Built1994
Stories1
Roof Type114
Garage Spaces5
Land Information
APN79-2230-0050-0308-12
SubdivisionEspiritu Santo Grant Share 22
Land UseResidential
Legal DescriptionESPIRITU SANTO GRANT SHARE 22 7.00 ACRES OUT OF TRACT E-3
Census Tract010103
Assessment Year2025
About this property
La Tenaza Ranch Is A Horse Lover's Dream. Complete With A Roping Arena, Stables With Ample Trailer Parking. 7 Acres of Improved Pasture.Plenty Of Native Trees & Palms adorn this Habitat for Colorful Birds And Small Creatures. The 2 Bedroom, 2 Bath Home Home Is Move In Ready Tastefully Upgraded. Any Cook Is Sure To Enjoy The Spacious Kitchen With Stainless Steel Appliances. Home Is Wired And Generator Ready. Sellers Installed Solar Attic Fans To Help Cut Electric Bills.
Investor Tools
$216,000
Estimated Property Value
$180,504Estimated Mortgage Balance
$35,496Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,296 /month
Positive
Cash Flow Estimate:
$432 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$159/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$828
$113,660
2025
N/A
N/A
$183,327
No
Tax History
Year
Tax Paid
Assessed Value
2025
$828
$113,660
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Planet Home Lending Llc
Fha
$202,759
Yes
First
Aug 19, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,504
$35,496
16%
84%
$1,216/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
$1,216/mo
$-323/mo
5.0%
