$272,000
NAL Estimated Property Value5008 Dorado Dr, SAN JUAN, TX, 78589
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringLaminate, Tile
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces1
Land Information
APNP4406-01-000-0014-00
Lot Number14
SubdivisionPaseo Del Sol Ph 1
Land UseResidential
Legal DescriptionPASEO DEL SOL PH 1 LOT 14
Census Tract021809
Assessed Land Value$68,219
Assessed Improvement Value$198,451
Assessment Year2025
About this property
Recently remodeled 3 bedroom 2 1/2 bath with a 2 car garage, open concept layout, laundry room, fenced lot on a quiet neighborhood with easy access to major streets and highways.......Seller financing available: 10% down payment at 9.8% Interest for 30 Years amortization with no balloon!!!
Investor Tools
$272,000
Estimated Property Value
$100,362Estimated Mortgage Balance
$171,638Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$502/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,669
$241,447
2025
$68,219
$198,451
$266,670
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,669
$241,447
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gentry Capital Llc
Purchase Money Mortgage
$123,750
No
First
Mar 6, 2017
Apr 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$100,362
$171,638
63%
37%
$742/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$742/mo
+$399/mo
5.0%
