$1,495,000
405 Water, Kerrville, TX, 78028
$1,943,500 ARV
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
AppliancesRefrigerator Included, Washer Included, Water Softener, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringTile, Wood
Exterior
Exterior FeaturesBack Green Space, Balcony, Outdoor Kitchen, Sprinkler System
Lot Size1.13 acres
Building Information
Year Built2015
Garage Spaces2
Land Information
APN36265
Lot Number1
SubdivisionSchreiner
Land UseResidential
Legal DescriptionSCHREINER BLK 31 LOT 1
Census Tract960404
Assessed Land Value$147,351
Assessed Improvement Value$387,577
Assessment Year2025
Investor Tools
$0Estimated Mortgage Balance
$648,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$1,943,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,970 /month
Positive
Cash Flow Estimate:
$2,990 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$578/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,690
$534,928
2025
$147,351
$387,577
$534,928
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,690
$534,928
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$648,000
100%
0%
$0/mo
