$418,000
NAL Estimated Property Value454 Stagecoach Trl, San Marcos, TX, 78666
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Microwave, Refrigerator, Electric Water Heater
FlooringCarpet, Stone
Exterior
Exterior FeaturesNone
Lot Size5,227 sqft
Building Information
Year Built2011
Stories1
Roof Type104
Garage Spaces2
Land Information
APNR129721
Lot Number7
SubdivisionThe Park At Willow Creek
Land UseResidential
Legal DescriptionTHE PARK AT WILLOW CREEK, LOT 7, ACRES 0.12 TAX CODES:SSM,WEU,WUS
Census Tract010602
Assessed Land Value$55,760
Assessed Improvement Value$304,880
Assessment Year2025
About this property
RESALE AT THE PARK AT WILLOW CREEK! Travertine tile, carpeted berms, 2 fp, custom tile on fp, kitchen backsplash & master bath shower; high-end lighting, Level-D exotic granites, custom cabinetry, high ceilings, professionally wired surround sound system. Covered porch w/ceiling fan, propane tank for outdoor fireplace and future patio kitchen. Pavestone courtyard includes water feature, lighted landscape area, 6' tall stone wall with iron gate. Overzise 2 car garage. Restricted access neighborhood.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$418,000
Estimated Property Value
$287,578Estimated Mortgage Balance
$130,994Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,508 /month
Positive
Cash Flow Estimate:
$836 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$544/month
$125/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,437
$360,640
2025
$55,760
$304,880
$360,640
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,437
$360,640
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$284,050
No
First
May 28, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,578
$76,422
20%
69%
$1,924/mo
