$605,000
NAL Estimated Property Value107 Bellagio Dr, Lakeway, TX, 78734
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,950 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01416804190000
Lot Number20
SubdivisionNorth Lakeway Village Sec 3
Land UseResidential
Legal DescriptionLOT 20 BLK A NORTH LAKEWAY VILLAGE SEC 3
Census Tract033600
Assessed Land Value$346,173
Assessed Improvement Value$231,764
Assessment Year2025
About this property
Property was sold off MLS due to seller request. Published on MLS to support sales comps and appraisals.
Investor Tools
$605,000
Estimated Property Value
$496,840Estimated Mortgage Balance
$109,121Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,630 /month
Positive
Cash Flow Estimate:
$1,210 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,045/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,511
$577,937
2025
$346,173
$231,764
$577,937
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,511
$577,937
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$548,250
No
First
May 21, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$496,840
$105,160
17%
82%
$3,288/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,330/mo
$3,288/mo
+$42/mo
6.6%
