$363,520
NAL Estimated Property Value513 Hunters Hill Dr, San Marcos, TX, 78666
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Water Heater, Disposal, Microwave, Refrigerator, Water Softener Owned, Stainless Steel Appliances
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesExterior Steps
Building Information
Year Built2015
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR143605
Lot Number23
SubdivisionThe Retreat On Willow Creek Phase 2
Land UseResidential
Legal DescriptionTHE RETREAT ON WILLOW CREEK PHASE 2, BLOCK F, LOT 23 TAX CODES:SSM,WEU,WUS
Census Tract010602
Assessed Land Value$84,080
Assessed Improvement Value$279,440
Assessment Year2025
About this property
Like brand new with lush backyard oasis!! 3/2/2 home with a second living space that can function as an office, work out space, media room, playroom or whatever you need! Enter the home and let the hard wood floors draw your eye to the shady yard which backs up to Green space. Granite kitchen offers custom cabinets, stainless appliances & open to the living space + stainless refrigerator conveys. Mstr offers views of the treed lot plus hard wood floors, walk in tiled shower, dble vanity & walk in closet.Restrictions: Yes
Investor Tools
$363,520
Estimated Property Value
$332,164Estimated Mortgage Balance
$31,927Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,181 /month
Positive
Cash Flow Estimate:
$727 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$663/month
$140/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,143
$363,520
2025
$84,080
$279,440
$363,520
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,143
$363,520
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aml Funding Llc
Conventional
$351,500
No
First
Apr 10, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$332,164
$31,356
8%
91%
$2,108/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$2,248/mo
$-608/mo
5.4%
