$543,000
NAL Estimated Property Value940 Willow Creek Cir, San Marcos, TX, 78666
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesFree-Standing Range, Refrigerator
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size22,651 sqft
Building Information
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR48075
Lot Number18
SubdivisionWillow Creek I
Land UseResidential
Legal DescriptionWILLOW CREEK I, LOT 18, ACRES 0.52 TAX CODES:SSM,WEU,WUS,EHA
Census Tract010602
Assessed Land Value$132,750
Assessed Improvement Value$384,730
Assessment Year2025
Investor Tools
$543,000
Estimated Property Value
$129,591Estimated Mortgage Balance
$413,823Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,258 /month
Positive
Cash Flow Estimate:
$1,086 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$898/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,062
$517,480
2025
$132,750
$384,730
$517,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,062
$517,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ozona Bank
Unknown
$107,100
No
First
Nov 8, 2013
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,591
$402,409
75%
24%
$0/mo
