$264,960
NAL Estimated Property Value7900 Misty Forest, San Antonio, TX, 78239
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
FlooringCarpet
Exterior
Lot Size9,972 sqft
Building Information
Year Built1981
Stories2
Roof Type109
Garage Spaces2
Land Information
APN05051-516-0380
Lot Number38
SubdivisionCamelot Ii-Scottswood
Land UseResidential
Legal DescriptionCB 5051E BLK 16 LOT 38
Census Tract121508
Assessed Land Value$55,290
Assessed Improvement Value$209,670
Assessment Year2025
About this property
Great location on a cul-de-sac street. Good size back yard. This home will need a complete rehab. I would recommend taking it down to the studs. Roof. Mechanical. Cosmetic. Structurally everything appears to be in functioning condition. Great opportunity for a flipper/investor. Will need offer before showing the property.
Investor Tools
$264,960
Estimated Property Value
$194,292Estimated Mortgage Balance
$70,668Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$210/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,196
$264,960
2025
$55,290
$209,670
$264,960
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,196
$264,960
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kiavi Funding Inc
Building Or Construction Loan
$196,000
No
First
Nov 12, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,292
$70,668
26%
73%
$1,176/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,860/mo
$1,176/mo
+$684/mo
8.4%
