$330,860
NAL Estimated Property Value436 Shale Cir, Buda, TX, 78610
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Self Cleaning Oven, Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2016
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR150324
Lot Number6
SubdivisionStonefield Section Ten
Land UseResidential
Legal DescriptionSTONEFIELD SECTION TEN, BLOCK S, LOT 6 TAX CODES:RSP,SHA,WSB,ACCD
Census Tract010922
Assessed Land Value$81,420
Assessed Improvement Value$249,440
Assessment Year2025
About this property
Immaculate, move in ready home; 3 bedrooms + 1 office floor plan. Open & bright, large kitchen w/family room with high ceilings. Community pool, fitness parks, hike & bike trails
Investor Tools
$330,860
Estimated Property Value
$282,846Estimated Mortgage Balance
$48,497Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,130 /month
Positive
Cash Flow Estimate:
$710 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$727/month
$125/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,066
$330,860
2025
$81,420
$249,440
$330,860
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,066
$330,860
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$298,800
No
First
May 19, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$282,846
$48,014
14%
85%
$1,792/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,917/mo
+$533/mo
8.9%
