$330,382
NAL Estimated Property Value5887 Heron Dr, Buda, TX, 78610
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Free Standing Range, Disposal, Microwave, Stainless Steel Appliances
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard, Rain Gutters
Lot Size7,405 sqft
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR126563
Lot Number73
SubdivisionShadow Creek Phase 3 Sec 1
Land UseResidential
Legal DescriptionSHADOW CREEK PHASE 3 SEC 1, BLOCK A, LOT 73, ACRES 0.17 TAX CODES:MNH1,PCC,RSP,SHA,WPC,ACCD
Census Tract010922
Assessed Land Value$67,260
Assessed Improvement Value$263,122
Assessment Year2025
About this property
4b-2.5b w/2 car garage! Spacious kitchen opens to the breakfast area & living & features granite countertops & a 5-burner gas range. Bonus game/living room up is perfect for children to have separate space. Master bed is at back of the home & offers double vanity, garden tub, separate shower, & walk-in closet! 4th bed or office. Lots of storage. Large backyard backs to green space. short walk to neighborhood amenities: pool, playground, basketball court,& soccer field. Walk to Pfluger Elem School.FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$330,382
Estimated Property Value
$233,971Estimated Mortgage Balance
$96,863Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,982 /month
Positive
Cash Flow Estimate:
$661 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$692/month
$110/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,646
$330,382
2025
$67,260
$263,122
$330,382
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,646
$330,382
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$258,181
No
First
May 24, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,971
$96,411
29%
71%
$1,548/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,658/mo
+$792/mo
8.9%
