$638,000
NAL Estimated Property Value28015 Carmel Vly, Boerne, TX, 78015
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size9,003 sqft
Building Information
Year Built2010
Stories2
Roof Type109
Garage Spaces2
Land Information
APN04709-980-0270
Lot Number27
SubdivisionNapa Oaks
Land UseResidential
Legal DescriptionCB 4709Q (NAPA OAKS UT-1), BLOCK 80 LOT 27 2010- NEW PER PLAT 9609/87-110 FILED 11-30-2009
Census Tract182101
Assessed Land Value$104,260
Assessed Improvement Value$515,740
Assessment Year2025
About this property
Beautiful Home with many upgrades! Entertainer's Dream with Open Floor Plan w/High Ceilings, Gorgeous Stone Fireplace, Built-In Bookshelves, open to Gourmet Kitchen, Huge Island, 5 Burner Gas Cooktop, SS Appliances, and Walk-in Pantry. Amazing Master Suite w/Huge Master Bath and Closet with easy access to Laundry Room. Game/Media Room upstairs with 1 Bed/Bath. Media Room equipment conveys.Plantation Shutters throughout. Large Covered Patio with Mature Trees for privacy, Oversized 3 Car Garage.
Investor Tools
$638,000
Estimated Property Value
$387,578Estimated Mortgage Balance
$250,422Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,828 /month
Positive
Cash Flow Estimate:
$1,276 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,028/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,148
$620,000
2025
$104,260
$515,740
$620,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,148
$620,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Conventional
$436,250
No
First
Jan 21, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$387,578
$250,422
39%
61%
$2,616/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,040/mo
$2,766/mo
+$274/mo
5.7%
