$221,000
NAL Estimated Property Value819 S Ellison Dr, San Antonio, TX, 78245
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Dryer, Refrigerator, Range, Cooktop, Washer, Disposal
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,800 sqft
Building Information
Year Built1992
Stories2
Roof Type109
Garage Spaces1
Land Information
APN15910-039-0200
Lot Number20
SubdivisionHeritage Farms Iii
Land UseResidential
Legal DescriptionNCB 15910 BLK 39 LOT 20 (LACKLAND CITY UT-188) HERITAGE NW ANNEXATN
Census Tract171914
Assessed Land Value$51,560
Assessed Improvement Value$158,350
Assessment Year2025
About this property
MOVE IN READY Located in the Desirable NW Heritage Farm Neighborhood. This 100% All Brick Home Is Ready, Set, & GO.....Fully Loaded with all appliances features Open Floor Plan, Main Retreat Located Down Stairs, Open Pantry with Interior Laundry Room. Updated Professional Interior Paint. Oversized Secondary Bedrooms. Very Well Manicured Lawn Front & Back with Mature Trees. Walking Distance to lovely Duck Pond Park, Sports Courts, Walking Trails, Neighborhood Pool & So Much More. Easy Access to Shopping, Hospitals, Military, & Worship. Truly A Must See.
Investor Tools
$221,000
Estimated Property Value
$210,033Estimated Mortgage Balance
$10,967Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,374 /month
Positive
Cash Flow Estimate:
$458 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$378/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,427
$209,910
2025
$51,560
$158,350
$209,910
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,427
$209,910
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Va
$213,150
Yes
First
Jul 31, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,033
$10,967
4%
95%
$1,278/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,790/mo
$1,278/mo
+$512/mo
9.7%
