$244,000
NAL Estimated Property Value35304 Fernando East Rd, RIO HONDO, TX, 78583
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size1.09 acres
Building Information
Year Built2014
Stories1
Roof Type105
Garage Spaces4
Land Information
APN79-1966-0010-0140-00
Lot Number14
SubdivisionSan Fernando Estates Phase Ii
Land UseResidential
Legal DescriptionLOT 14 BLK 1 SAN FERNANDO ESTATES PHASE II (CAB 1 SLOT 2982A CCMR FILED 3/27/09)
Census Tract010102
Assessed Land Value$113,953
Assessed Improvement Value$166,980
Assessment Year2025
About this property
NICE HOUSE ON 1 ACRE OF LAND ALL FENCED 3 BEDROOMS 1 BATH 4 CAR CARPORT TILE FLOORS GRANITE TOPS COUNTRY LIVING HORSES AND OTHER ALLOWED
Investor Tools
$244,000
Estimated Property Value
$119,391Estimated Mortgage Balance
$124,609Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,464 /month
Positive
Cash Flow Estimate:
$488 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$171/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$835
$129,279
2025
$113,953
$166,980
$280,933
No
Tax History
Year
Tax Paid
Assessed Value
2025
$835
$129,279
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Planet Home Lending Llc
Conventional
$132,000
No
First
Apr 7, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$119,391
$124,609
51%
49%
$792/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$792/mo
+$364/mo
5.7%
