$490,756
NAL Estimated Property Value103 Rivalto CIR 2, Lakeway, TX, 78734
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Washer
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
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
Sprinkler Sys:Yes
Investor Tools
$490,756
Estimated Property Value
$221,597Estimated Mortgage Balance
$269,159Estimated 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
$459/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
$221,597
$269,159
54%
45%
$1,469/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,240/mo
$1,928/mo
+$312/mo
5.5%
