$500,936
NAL Estimated Property Value404 Laurel Hl, San Marcos, TX, 78666
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator, Electric Water Heater
FlooringCarpet, Laminate, Tile
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR33934
Lot Number63
SubdivisionLaurel Estates Ii
Land UseResidential
Legal DescriptionLAUREL ESTATES #2 LOT 63 GEO #90205240 TAX CODES:SSM,WEU,WUS,EHA
Census Tract010602
Assessed Land Value$132,750
Assessed Improvement Value$409,760
Assessment Year2025
About this property
Artist's dream property! 1,000 SQFT addition with separate entrance, full bath, office/bedroom and living room. Minimal construction necessary to add kitchenette and rent as separate living space. Original home is 1786sf, 3/2 + office, wheelchair accessible master bath, 2 nicely shaded decks, separate fenced area for pets, huge backyard with open area perfect for a pool! SQ FT DOES NOT INCLUDE STUDIO. ACTUAL TOTAL is 2786 or $98.70/sf.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$500,936
Estimated Property Value
$0Estimated Mortgage Balance
$500,936Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,006 /month
Positive
Cash Flow Estimate:
$1,002 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$349/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,686
$500,936
2025
$132,750
$409,760
$542,510
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,686
$500,936
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$500,936
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
N/A
+$1,640/mo
3.9%
