$278,280
NAL Estimated Property Value4035 Gossan Spgs, San Antonio, TX, 78253
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesRefrigerator, Microwave, Oven, Range, Cooktop, Disposal
FlooringCarpet, Vinyl
Exterior
Lot Size4,944 sqft
Building Information
Year Built2020
Stories1
Roof Type109
Garage Spaces1
Land Information
APN04388-102-0090
Lot Number9
SubdivisionRiverstone
Land UseResidential
Legal DescriptionCB 4388A ( RIVERSTONE UT D1 ), BLOCK 2 LOT 9 2021-PLAT 20001/2521-2525, FILED 09-18-2020.
Census Tract172004
Assessed Land Value$65,550
Assessed Improvement Value$212,730
Assessment Year2025
About this property
USDA eligible! Call to see if you qualify. Three-bedroom, two-bath single-story home within walking distance of the community center. Open concept living room. Kitchen island. Granite countertops. Gas cooking. Walk-in pantry. The primary bedroom is separate from the secondary bedrooms. Luxury vinyl plank in the entry, living room, kitche and hallways. Incredible community center with lazy river, community room for rent, pool, water slides, splash pad, sport courts and fitness center.
Investor Tools
$278,280
Estimated Property Value
$201,621Estimated Mortgage Balance
$76,659Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,670 /month
Positive
Cash Flow Estimate:
$557 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$528/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,941
$278,280
2025
$65,550
$212,730
$278,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,941
$278,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$204,000
No
First
Sep 12, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,621
$76,659
27%
72%
$1,224/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,600/mo
$1,474/mo
+$1,126/mo
11.2%
