$262,000
NAL Estimated Property Value421 Broadway St, San Marcos, TX, 78666
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesBuilt In Oven, Electric Cooktop, Electric Water Heater, Microwave, Refrigerator
FlooringLaminate
Exterior
Exterior FeaturesNone
Building Information
Year Built2019
Stories1
Roof Type105
Land Information
APNR44364
Lot Number21
SubdivisionSunset Acres
Land UseResidential
Legal DescriptionSUNSET ACRES LOT 21 BLK 10 GEO#90207775 TAX CODES:SSM,WEU,WUS,TSM1,THC1
Census Tract010401
Assessed Land Value$43,510
Assessed Improvement Value$206,740
Assessment Year2025
About this property
Located on a quiet street in the heart of San Marcos, this beautifully remodeled home includes 4 bedrooms and 2 full bathrooms. The converted garage space can used in a variety of ways. You'll love the large, fully fenced in backyard with mature trees and several fruit trees. Brand new appliances, laminate wood floors, fresh paint inside and out and more. Large laundry area for storage, new interior doors and French doors, new carpet, great investment or family home.
Investor Tools
$262,000
Estimated Property Value
$170,860Estimated Mortgage Balance
$91,140Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$404/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,543
$250,250
2025
$43,510
$206,740
$250,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,543
$250,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Mortgage Inc
Conventional
$186,400
No
First
Dec 14, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,860
$91,140
34%
65%
$1,118/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,987/mo
$1,118/mo
+$869/mo
9.1%
