$640,000
NAL Estimated Property Value1007 Days End Rd, Wimberley, TX, 78676
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesCooktop, Gas Cooktop, Exhaust Fan, Microwave, Free-Standing Range, Electric Water Heater
FlooringLaminate, Parquet, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size1.10 acres
Building Information
Year Built1993
Stories1
Roof Type112
Land Information
APNR22630
Lot Number16
SubdivisionBurnett Ranch Sec 4
Land UseResidential
Legal DescriptionBURNETT RANCH SEC 4, BLOCK 1, LOT PT OF 16, ACRES 1.103 TAX CODES:RSP,SWI
Census Tract010811
Assessed Land Value$80,730
Assessed Improvement Value$411,150
Assessment Year2025
About this property
Ultimate Wimberley property! 3/2, long leaf pine floors, island kitchen, commercial style gas stove, master upstairs with study area and oversize walk-in closet, two screened in porches, two decks, hot tub, formal dining, entry parlor, office nook, landscaped acre. Separate building (approx. 1000 sq. ft.) has many possibilities for guest apartment/office/studio/workshop. Blanco River Park access!FEMA - Unknown Guest Accommodations: Yes Restrictions: Yes
Investor Tools
$640,000
Estimated Property Value
$505,846Estimated Mortgage Balance
$134,930Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,840 /month
Positive
Cash Flow Estimate:
$1,280 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$773/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,079
$491,880
2025
$80,730
$411,150
$491,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,079
$491,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Union Home Mortgage Corp
Conventional
$515,700
No
First
Mar 14, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$505,846
$46,154
8%
79%
$3,092/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$3,167/mo
$-847/mo
4.3%
