$437,563
NAL Estimated Property Value4317 STILLWATER COVE, EDINBURG, TX, 78542
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringLaminate, Tile
Exterior
Lot Size13,303 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces2
Land Information
APNL1956-01-000-0037-00
Lot Number37
SubdivisionLa Sienna Development The Coves Ph 1 Sec
Land UseResidential
Legal DescriptionLA SIENNA DEVELOPMENT THE COVES PH 1 SEC 1 LOT 37 - AMENDED
Census Tract023524
Assessed Land Value$136,366
Assessed Improvement Value$337,519
Assessment Year2025
About this property
Stunning two story 5 bedroom 3.5 bath home situated in a gated community on the outskirts of Edinburg. Spacious living and kitchen areas with built-in appliances. The master bath consists of a walk-in closet, stand up shower, garden tub, and double vanities. On the second level you will find a conveniently accessible Jack & Jill bathroom with dual vanities between the two bedrooms. Huge backyard great for entertaining any day of the week.
Investor Tools
$437,563
Estimated Property Value
$269,031Estimated Mortgage Balance
$168,532Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,625 /month
Positive
Cash Flow Estimate:
$875 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$903/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,645
$437,563
2025
$136,366
$337,519
$473,885
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,645
$437,563
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Va
$293,500
Yes
First
Nov 30, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$269,031
$168,532
38%
61%
$1,760/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,257/mo
$1,760/mo
$-503/mo
3.4%
