Last 24 Hours
$2,133,000
NAL Estimated Property Value1010 Madrone Rd, West Lake Hills, TX, 78746
Off Market
3 Beds
3 Bath
2,875 Sq Ft
$416.97 / sqft
Built in 1968Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Indoor Fireplace
Heating
CoolingAppliancesCooktop, Gas Cooktop, Dishwasher, Refrigerator, Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony, Barbecue
Lot Size1.31 acres
Building Information
Year Built1968
Stories2
Roof Type112
Land Information
APN01151903060000
SubdivisionChambers T J
Land UseResidential
Legal DescriptionABS 198 SUR 504 CHAMBERS T J ACR 1.305
Census Tract001918
Assessed Land Value$1,386,536
Assessed Improvement Value$446,464
Assessment Year2025
About this property
Mad Men meets Camelot! Stunning mid-century modern with a castle-like exterior complete with turret and bridge. Previously renovated with world-famous interior designer Barbara D’Arcy (see Wiki). Three masonry fireplaces, solid oak flooring, open floor plan, standing-seam roof, large solar array, plenty of parking. Walls of windows with dramatic views of city lights over a wooded valley. End-of-the-road peaceful living on 1.3 acres in old West Lake, just five miles from downtown. Truly one of a kind.Restrictions: Yes
Investor Tools
$2,133,000
Estimated Property Value
$1,307,946Estimated Mortgage Balance
$826,985Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,798 /month
Positive
Cash Flow Estimate:
$4,266 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,933/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$24,535
$1,803,771
2025
$1,386,536
$446,464
$1,833,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$24,535
$1,803,771
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Frontier Bank Of Texas
Stand Alone First / Home Equity First Lien
$1,317,500
No
First
Nov 17, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,307,946
$762,054
36%
61%
$7,900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$7,900/mo
$-5,200/mo
1.5%
12.4%