$399,000
NAL Estimated Property Value603 Irvin Dr, San Marcos, TX, 78666
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Free-Standing Range, Stainless Steel Appliance(s)
FlooringCarpet, Concrete, Tile
Exterior
Building Information
Year Built2010
Stories2
Roof Type105
Garage Spaces4
Land Information
APNR127127
Lot Number12
SubdivisionBlanco Vista Tract I Sec A & School Trac
Land UseResidential
Legal DescriptionBLANCO VISTA TRACT I SEC A & SCHOOL TRACT, BLOCK C, LOT 12 TAX CODES:SHA,WEU,TSM2,ACCD
Census Tract010905
Assessed Land Value$81,420
Assessed Improvement Value$295,140
Assessment Year2025
About this property
Model like home offers 3 car garage on corner lot & just a short walk to Blanco Vista Elem. Low maintenance stained concrete & recently done craftsman style molding/trim. Study off the entry w/built-in kennel door. Beautiful kitchen w/granite, tile back splash, center island & SS appliances. Wrought iron staircase. All bedrooms up stairs with spacious master suite & laundry upstairs. Movie screen & projector conveys! REZONED to HAYS HS for Fall 2019.Restrictions: Yes
Investor Tools
$399,000
Estimated Property Value
$219,119Estimated Mortgage Balance
$179,881Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$931/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,178
$376,560
2025
$81,420
$295,140
$376,560
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,178
$376,560
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Infinity Mortgage Holdings Llc
Unknown
$256,900
No
First
Jan 31, 2019
Feb 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,119
$178,881
44%
55%
$1,541/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,987/mo
$1,641/mo
+$346/mo
6.0%
