$265,000
NAL Estimated Property Value444 Helius Rd, Socorro, TX, 79927
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Oven, Cooktop, Dishwasher, Disposal, Gas Cooktop, Microwave, Refrigerator, Vented Exhaust Fan
FlooringTerrazzo, Carpet
Exterior
Lot Size6,000 sqft
Building Information
Year Built2022
Roof Type105
Garage Spaces2
Land Information
APNS986-000-0100-0400
Lot Number4
SubdivisionSunset Valley Estates #2 Amending
Land UseResidential
Legal DescriptionBLK 10 SUNSET VALLEY ESTATES #2 AMENDING LOT 4
Census Tract010404
Assessed Land Value$37,020
Assessed Improvement Value$216,036
Assessment Year2025
Investor Tools
$265,000
Estimated Property Value
$249,414Estimated Mortgage Balance
$15,586Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$644/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,409
$253,056
2025
$37,020
$216,036
$253,056
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,409
$253,056
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
All Western Mortgage Inc
Fha
$262,588
Yes
First
Aug 29, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$249,414
$15,586
5%
94%
$1,575/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,664/mo
$1,575/mo
+$89/mo
7.5%
