$266,000
NAL Estimated Property Value815 S Walnut Ave, Luling, TX, 78648
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Down Draft, Dryer, ENERGY STAR Qualified Appliances, Microwave, Free-Standing Range, Refrigerator, Washer/Dryer Stacked, Electric Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesNone
Lot Size21,780 sqft
Building Information
Year Built1926
Stories1
Garage Spaces2
Land Information
APN0600027-012-020-00
SubdivisionWeldon, Isaac
Land UseResidential
Legal DescriptionA027 WELDON, ISAAC, ACRES .5
Census Tract960702
Assessed Land Value$35,040
Assessed Improvement Value$223,320
Assessment Year2025
About this property
Since 2018, New HVAC system and ducts, beautiful New master bathroom and closet were added on. The kitchen received New cabinets, New quartz countertops, New sink, New faucet, New hard wood floors, New Whirlpool dishwasher, New Kitchen Aid downdraft range, New Whirlpool Refrigerator and New GE Washer and Dryer - which convey with the house. New plumbing and electric. New hot water heater. New ceiling fans. NEW ROOF, New insulation, Spray foam insulation in small attic. 1/2 acre on the prettiest street.
Investor Tools
$266,000
Estimated Property Value
$196,352Estimated Mortgage Balance
$70,429Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,348
$258,360
2025
$35,040
$223,320
$258,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,348
$258,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Heb Fcu
Conventional
$218,800
No
First
Nov 19, 2020
Dec 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,352
$72,648
27%
74%
$1,312/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,987/mo
$1,312/mo
+$675/mo
9.0%
