$857,000
NAL Estimated Property Value1 Waterfall Dr, The Hills, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, Dryer, Microwave, Double Oven, Refrigerator, Washer
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size8,925 sqft
Building Information
Year Built2007
Stories2
Roof Type104
Garage Spaces2
Land Information
APN0131780613
Lot Number265
SubdivisionHills Of Lakeway Phs 4 The
Land Use1 Family Dwelling
Legal DescriptionLOT 265 HILLS OF LAKEWAY PHS 4 THE
Census Tract036900
Assessed Land Value$338,734
Assessed Improvement Value$426,766
Assessment Year2025
About this property
Fantastic Hill Country Stone Custom. Incredible buy on corner lot in Gated Hills of Lakeway! Amazing stone Exterior w/Iron Cantera double doors, wood floors,stone pillars & accent stone walls throughout the dramatic Great Room & Formal w/soaring ceilings! Lives like 1.5 story w/Media Room, Master Suite & Separate Ensuite Guest/Study option down! 2 outdoor patios to entertain w/outdoor kitchen & fireplace! Gourmet Granite Kitchen w/abundance of custom cabinets.FEMA - Unknown Sprinkler Sys:Yes
Investor Tools
$857,000
Estimated Property Value
$0Estimated Mortgage Balance
$857,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,142 /month
Positive
Cash Flow Estimate:
$1,714 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,288/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$765,500
2025
$338,734
$426,766
$765,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$765,500
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$791,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
N/A
+$3,020/mo
4.2%
