$490,756
NAL Estimated Property Value103 Rivalto CIR 2, Lakeway, TX, 78734
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt In Gas Oven, Built In Gas Range, Dishwasher, Gas Cooktop, Disposal, Gas Water Heater, Microwave
FlooringLaminate, Tile
Exterior
Exterior FeaturesPrivate Entrance, Uncovered Courtyard
Lot Size3,441 sqft
Building Information
Year Built2013
Stories1
Roof Type114
Garage Spaces2
Land Information
APN01337310580000
Lot NumberF2
SubdivisionTownhomes At Tuscan Village Amended The
Land UseResidential
Legal DescriptionUNT F2 BLD 16 TOWNHOMES AT TUSCAN VILLAGE AMENDED THE PLUS 1.5873 % INT IN COM AREA
Census Tract036900
Assessed Land Value$34,422
Assessed Improvement Value$456,334
Assessment Year2025
About this property
Absolutely gorgeous 2/2 Townhome in the highly desired "Triangle Park" of Tuscan Village Lakeway 55+ community. Wonderful open and bright Tivoli plan, highly upgraded with tile and laminate floors, no carpet, newer fixtures and lights, crown molding, cabinet pulls and a beautiful garage with epoxy floor and sleek white cabinets. Main Bedroom has a huge closet, an oversized bathroom and a walk-in shower. Private patio off the master. Area amenities include Pool, Spa, Fitness, Club rooms, PickleBall, Putting Green and more! Refig, W/D don't convey.
Investor Tools
$490,756
Estimated Property Value
$222,026Estimated Mortgage Balance
$268,730Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,945 /month
Positive
Cash Flow Estimate:
$982 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$769/month
$469/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,771
$490,756
2025
$34,422
$456,334
$490,756
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,771
$490,756
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$245,000
No
First
May 5, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,026
$268,730
54%
45%
$1,469/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,240/mo
$1,938/mo
+$302/mo
5.5%
