$265,000
423 Donalan Dr, Converse, TX, 78109
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Refrigerator, Microwave, Oven, Disposal
FlooringCeramic Tile, Laminate
Exterior
Lot Size6,050 sqft
Building Information
Year Built2006
Stories2
Roof Type109
Garage Spaces1
Land Information
APN05070-401-0340
Lot Number34
SubdivisionJudson Valley
Land UseResidential
Legal DescriptionCB 5070D BLK 1 LOT 34 JUDSON VALLEY SUBD PLAT 9563/157-161
Census Tract131606
Assessed Land Value$48,160
Assessed Improvement Value$223,580
Assessment Year2025
About this property
Largest floorplan in Astoria Place, 4 bdrm/2.5bath, open floorplan with all bedrooms upstairs. Big eat-in kitchen with a breakfast bar open to the family room. Great loft space upstairs. 2 master closets. Yard already has beautiful landscaping/sprinkler system. Close to all the shopping and restaurants, convenient to IH-35 and FM1604. 10 minutes to BAMC or Randolph AFB.
Investor Tools
$89,499Estimated Mortgage Balance
$182,241Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,630 /month
Positive
Cash Flow Estimate:
$543 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$524/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,926
$271,740
2025
$48,160
$223,580
$271,740
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,926
$271,740
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everbank Na
Conventional
$110,075
No
First
Jul 17, 2017
Aug 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$89,499
$182,241
67%
33%
$660/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$1,010/mo
+$1,410/mo
10.7%
