$375,000
9513 Lake John Ct, LOS FRESNOS, TX, 78566
Pending
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringTile
Exterior
Lot Size9,217 sqft
Building Information
Year Built2021
Stories1
Roof Type114
Garage Spaces2
Land Information
APN78-3615-0020-0360-00
Lot Number36
SubdivisionCajun Farms Subdivision Section Two
Land UseReal Property Single Family
Legal DescriptionLOT 36 BLK 2 CAJUN FARMS SUBDIVISION SECTION TWO (2020 C1-3945, 3946 & 3947 CCMR FILED 12/11/2019)
Census Tract012404
Assessed Land Value$89,858
Assessed Improvement Value$277,978
Assessment Year2025
About this property
Owner Financing Available with 20% Down Modern Home Build in 2021 with 4 bedrooms 3 full bath 2 garage in a great location Cajun Farms Subdivision between Los Fresnos and Brownsville Close Expressway and 511. Great Design with Open Layout modern kitchen, Big Island, Quartz Counter Tops on Entire Home and includes appliances, Gas Stove, Fridge, Dishwasher, Washer and Dryer, All rooms are very spacious with walk in closets, Modern Restrooms, LED Lighting,Big Back yard and total of living space of 2291
Investor Tools
$215,200Estimated Mortgage Balance
$167,406Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,286 /month
Positive
Cash Flow Estimate:
$762 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$809/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,805
$367,836
2025
$89,858
$277,978
$367,836
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,805
$367,836
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$233,900
No
First
Feb 18, 2022
Mar 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,200
$165,800
43%
56%
$1,403/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$1,403/mo
$-43/mo
4.3%
