$200,000
NAL Estimated Property Value5539 BEECH VALLEY, San Antonio, TX, 78242
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
FlooringCeramic Tile
Exterior
Lot Size9,480 sqft
Building Information
Year Built1970
Stories1
Roof Type109
Garage Spaces2
Land Information
APN15271-102-0300
Lot Number30
SubdivisionValley Forest
Land UseResidential
Legal DescriptionNCB 15271 BLK 102 LOT 30
Census Tract161501
Assessed Land Value$46,170
Assessed Improvement Value$130,001
Assessment Year2025
About this property
3-bedroom 2 bath, 10 minutes to Lackland AFB and 10 mins from security hill. Freshly painted interior home, newer ceramic tile, remodeled bathrooms, large fence yard in quiet well maintained established neighborhood.
Investor Tools
$200,000
Estimated Property Value
$111,650Estimated Mortgage Balance
$88,350Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,314 /month
Positive
Cash Flow Estimate:
$438 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$448/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,370
$176,171
2025
$46,170
$130,001
$176,171
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,370
$176,171
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$114,000
No
First
Mar 31, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$111,650
$88,350
44%
56%
$684/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,631/mo
$684/mo
+$947/mo
9.8%
