$2,562,000
NAL Estimated Property Value106 River Ranch Rd, Kingsland, TX, 78639
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Dryer, Electric Cooktop, Microwave, Refrigerator, Washer
FlooringLaminate, Tile
Exterior
Exterior FeaturesDock
Lot Size105 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN65820
Lot Number27
SubdivisionKingsland Ranch
Land UseResidential
Legal DescriptionS5715 KINGSLAND RANCH LOT 27
Census Tract960401
Assessed Land Value$1,036,500
Assessed Improvement Value$1,288,189
Assessment Year2025
About this property
Life is Short! Buy the Lake House! What a wonderful lake house it is, everything your heart could desire for that perfect place to bring your family & friends to escape the cares of the world. Stylish custom home in gated community of Kingsland Ranch on the cool waters of the Colorado Arm of Lake LBJ. 103' of North facing open waterfront, lots of shade trees, lush green grass for the kids & a beautiful pool to splash around in! The home is warm and welcoming with plenty of room from friends and familyRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$2,562,000
Estimated Property Value
$1,093,540Estimated Mortgage Balance
$1,468,460Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$15,372 /month
Positive
Cash Flow Estimate:
$5,124 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,157/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$25,069
$2,324,689
2025
$1,036,500
$1,288,189
$2,324,689
No
Tax History
Year
Tax Paid
Assessed Value
2024
$25,069
$2,324,689
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Arm (Adjustable Rate Mortgage)
$1,256,250
No
First
Oct 23, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,093,540
$1,741,460
61%
43%
$5,129/mo
