$176,000
NAL Estimated Property Value611 Benrus, San Antonio, TX, 78228
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Range, Cooktop
FlooringVinyl
Exterior
Lot Size7,200 sqft
Building Information
Year Built1956
Stories1
Roof Type109
Land Information
APN12315-006-0380
Lot Number38
SubdivisionLoma Area 1
Land UseResidential
Legal DescriptionNCB 12315 BLK 6 LOT 38
Census Tract171402
Assessed Land Value$43,060
Assessed Improvement Value$53,950
Assessment Year2025
About this property
Affordable and move-in ready! This 3-bedroom, 1-bath home offers high ceilings, central HVAC, and easy-care flooring throughout (no carpet). Covered parking adds convenience, and upgrades in recent years - including the roof, HVAC, flooring, fixtures, and cabinets.
Investor Tools
$176,000
Estimated Property Value
$117,102Estimated Mortgage Balance
$58,898Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,065 /month
Positive
Cash Flow Estimate:
$355 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$269/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,349
$97,010
2025
$43,060
$53,950
$97,010
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,349
$97,010
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jefferson Bank
Open End Mortgage / Open End With Future Advance Clause
$125,000
No
First
Dec 16, 2022
Dec 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$117,102
$58,898
33%
67%
$750/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,631/mo
$750/mo
+$881/mo
11.1%
