$504,000
NAL Estimated Property Value3800 Lime Kiln Rd, San Marcos, TX, 78666
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Electric Water Heater, Free Standing Range, Disposal, Microwave, Self Cleaning Oven
FlooringTile, Wood
Exterior
Exterior FeaturesPlayground, Private Yard
Lot Size1.57 acres
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR63440
Lot Number10A
SubdivisionThe Woodlands
Land UseResidential
Legal DescriptionTHE WOODLANDS, LOT 10A, ACRES 1.567 TAX CODES:SSM,WEU,WUS,EHA
Census Tract010702
Assessed Land Value$154,070
Assessed Improvement Value$327,950
Assessment Year2025
About this property
Contingent on sale of other property. Continued showings encouraged. Peaceful surroundings, country vibe, nature viewing, no hoa, unfenced privacy & star filled night skies. 3/2 single story house w/Tx Limestone rock front, cov.front porch, cov. & screened back porch, deck, split bedrooms, semi-open floorplan, tile & wood flooring, fireplace, concrete counters, lots of cabinets, bay windowed dining area & more. Comfortable main suite! Huge, 1.57 acre, lot is loaded w/oaks, screened playhouse & play scape.FEMA - Unknown Restrictions: Yes
Investor Tools
$504,000
Estimated Property Value
$231,641Estimated Mortgage Balance
$272,359Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,024 /month
Positive
Cash Flow Estimate:
$1,008 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$604/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,734
$482,020
2025
$154,070
$327,950
$482,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,734
$482,020
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Assumption
$246,400
Yes
First
Feb 23, 2023
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,641
$250,379
51%
46%
$1,478/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,478/mo
+$162/mo
3.9%
