$671,690
129 Ramsdale Way, Cibolo, TX, 78108
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size9,731 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces2
Land Information
APN1G-0413-240K-00200-000
Lot Number2
SubdivisionBuffalo Crossing Ii Unit #4
Land UseResidential Single Family
Legal DescriptionBUFFALO CROSSING II UNIT #4 BLOCK K LOT 2 0.2234 AC
Census Tract210718
Assessed Land Value$53,584
Assessed Improvement Value$496,190
Assessment Year2026
Investor Tools
$9,417,335Estimated Mortgage Balance
$549,774Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,030 /month
Positive
Cash Flow Estimate:
$1,343 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$977/month
$800/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,971
$549,774
2026
$53,584
$496,190
$549,774
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,971
$549,774
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Independent Bank
Commercial
$10,000,000
No
First
Aug 11, 2023
Jul 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$9,417,335
N/A
0%
1713%
$59,956/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,980/mo
$60,756/mo
$-57,776/mo
6.5%
