$817,334
NAL Estimated Property Value738 Cottonseed Run, Martindale, TX, 78655
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size1.49 acres
Building Information
Year Built2021
Garage Spaces4
Land Information
APN1G-2895-0000-01500-000
Lot Number15
SubdivisionF Scull
Land UseResidential
Legal DescriptionLOT: 15 BLK: ADDN: F SCULL 1.485 AC.
Census Tract210505
Assessed Land Value$280,560
Assessed Improvement Value$895,536
Assessment Year2025
About this property
Build your dream home on this beautiful 1.44 acre riverfront property nestled on the banks of the tranquil San Marcos River! Enjoy 185’ of river front in this park like setting with direct access to kayaking, fishing & tubing. This property has large beautiful shade trees and the neighborhood is located on a dead end private road with no HOA and minimal restrictions (no mobile homes and is for residential use only). Please verify all restrictions, acreage and boundaries.
Investor Tools
$817,334
Estimated Property Value
$494,831Estimated Mortgage Balance
$324,483Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,904 /month
Positive
Cash Flow Estimate:
$1,635 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$780/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,274
$817,334
2025
$280,560
$895,536
$1,176,096
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,274
$817,334
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Randolph Brooks Fcu
Building Or Construction Loan
$552,500
No
First
Oct 5, 2020
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$494,831
$322,503
39%
61%
$3,313/mo
