$1,177,000
NAL Estimated Property Value505 San Juan Drive, Southlake, TX, 76092
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Refrigerator, Vented Exhaust Fan
FlooringCeramic Tile, Hardwood
Exterior
Lot Size1.06 acres
Building Information
Year Built1985
Stories2
Garage Spaces3
Land Information
APN26248-1-19
Lot Number19
SubdivisionMission Hill Estates Addition
Land UseResidential
Legal DescriptionMISSION HILL ESTATES ADDITION BLOCK 1 LOT 19
Census Tract113956
Assessed Land Value$543,000
Assessed Improvement Value$619,077
Assessment Year2025
About this property
Tranquility tucked in the heart of Southlake! Beautiful private setting located on over one acre, this classic 4 bedroom home with luxury amenities is sure to please. Chef’s kitchen boasts commercial appliances and leathered granite while the Control4 Smart Home System offers ease of control at your fingertips. With over 1,600 SF of limestone decking and an infinity edge pool with beach entry, outdoor entertaining is a breeze. Enjoy the endless water views of the private pond indoors and out, all within a mile of Southlake Town Square.
Investor Tools
$1,177,000
Estimated Property Value
$785,535Estimated Mortgage Balance
$391,465Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,062 /month
Positive
Cash Flow Estimate:
$2,354 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,956/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,582
$1,162,077
2025
$543,000
$619,077
$1,162,077
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,582
$1,162,077
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Inwood National Bank
Stand Alone First / Home Equity First Lien
$840,000
No
First
Nov 7, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$785,535
$391,465
33%
67%
$5,037/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,130/mo
$5,037/mo
$-1,907/mo
3.2%
