$685,000
NAL Estimated Property Value103 Rocket St, Lakeway, TX, 78734
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesMicrowave, Free-Standing Electric Range
FlooringLaminate, Tile
Exterior
Exterior FeaturesNone
Lot Size12,868 sqft
Building Information
Year Built1974
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01437601530000
Lot Number1082
SubdivisionLakeway Sec 13
Land UseResidential
Legal DescriptionLOT 1082 LAKEWAY SEC 13
Census Tract033100
Assessed Land Value$219,636
Assessed Improvement Value$346,393
Assessment Year2025
About this property
Modern clean design home on a beautiful lot.
Investor Tools
$685,000
Estimated Property Value
$569,371Estimated Mortgage Balance
$116,691Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,650 /month
Positive
Cash Flow Estimate:
$1,550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,116/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,968
$566,029
2025
$219,636
$346,393
$566,029
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,968
$566,029
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broadway National Bank
Conventional
$620,000
No
First
Dec 10, 2021
Jan 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$569,371
$128,629
18%
83%
$3,718/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,330/mo
$3,718/mo
$-388/mo
5.8%
