$750,767
NAL Estimated Property Value100 Special Effort, Burnet, TX, 78611
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size1.41 acres
Building Information
Year Built2017
Garage Spaces6
Land Information
APN101581
Lot Number11
SubdivisionHeadwaters Of The San Gabriel
Land UseResidential
Legal DescriptionS5122 HEADWATERS OF THE SAN GABRIEL LOT 11, PHASE 1
Census Tract960402
Assessed Land Value$150,691
Assessed Improvement Value$615,127
Assessment Year2025
About this property
Beautifully upgraded single story home includes: Handcrafted Rubble Stone exterior with Old Chicago brick accents, hand scraped hardwood flooring, stainless appliances, extensive woodwork/shelving in closets, rubble stone fireplace, 2 step crown molding, upgraded casing and baseboards, upgraded energy efficient windows. Spacious Family room is open to living and dining areas. Separate dual vanities surrounded by all custom cabinetry and granite counters. Panoramic Hill Country Views.Restrictions: Yes
Investor Tools
$750,767
Estimated Property Value
$288,870Estimated Mortgage Balance
$463,029Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,505 /month
Positive
Cash Flow Estimate:
$1,502 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$986/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,077
$750,767
2025
$150,691
$615,127
$765,818
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,077
$750,767
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$320,000
No
First
Feb 5, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$288,870
$461,897
61%
38%
$1,919/mo
