Last 24 Hours
$1,858,000
NAL Estimated Property Value1005 Lakeshore Dr, Marble Falls, TX, 78654
Off Market
1 Beds
— Bath
3,043 Sq Ft
Built in 2024Highlights
Interior
Bedrooms 1
Bathrooms —
Garage AvailableBuilding Information
Year Built2024
Garage Spaces4
Land Information
APN18692
Lot Number44
SubdivisionHays
Land UseOther
Legal DescriptionS5120 HAYS LOT 44 (0.34 AC)
Census Tract960701
Assessed Land Value$686,496
Assessed Improvement Value$991,494
Assessment Year2025
About this property
Beautiful waterfront lot on Lake Marble Falls! Gentle slope down to the water, gorgeous views of Lake Marble Falls and Marble Falls bridge. Walk to Johnson Park, Lakeside Park and Downtown Marble Falls. This is a rare opportunity to get on the water in the heart of Marble Falls!
Investor Tools
$1,858,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,858,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,148 /month
Positive
Cash Flow Estimate:
$3,716 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,753/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,744
$1,677,990
2025
$686,496
$991,494
$1,677,990
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,744
$1,677,990
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$2,164,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,386/mo
N/A
+$1,386/mo
0.9%
12.4%