$360,000
27819 Rocky Mtn, Boerne, TX, 78015
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size5,875 sqft
Building Information
Year Built2020
Stories1
Roof Type109
Garage Spaces2
Land Information
APN04709-093-0370
Lot Number37
SubdivisionLost Creek/Bluffs Of
Land UseResidential
Legal DescriptionCB 4709P (CIELO RANCH UT-6 & 9), BLOCK 93 LOT 37 2021-NEW PER PLAT 20001/2472-2474 FILED 9-4-2020. CR-50451. JLF/GIS/10-27-20
Census Tract182101
Assessed Land Value$70,970
Assessed Improvement Value$256,030
Assessment Year2025
About this property
Beautiful and well taken care of home in desirable Boerne ISD. This 3 bedroom 2 bath home is ready for move in with recent upgrades( within the last 2 years) that include LVP flooring, wood front door, updated kitchen faucet, custom closet in primary bedroom, and backyard landscaping. The open floorplan and large kitchen island make the living space conducive to entertaining. Private backyard with greenbelt. Close to San Antonio, Boerne, The Rim, La Cantera, USAA, and Fiesta Texas, restaurants and shopping.
Investor Tools
$329,926Estimated Mortgage Balance
$35,074Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,190 /month
Positive
Cash Flow Estimate:
$730 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$617/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,574
$327,000
2025
$70,970
$256,030
$327,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,574
$327,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$343,900
No
First
Jun 27, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$329,926
$35,074
9%
90%
$2,062/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,040/mo
$2,237/mo
+$803/mo
10.0%
