$518,000
NAL Estimated Property Value107 Rivalto Cir Apt 1, Lakeway, TX, 78734
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, Gas Cooktop, Microwave, Stainless Steel Appliance(s), Water Purifier Owned
FlooringTile, Wood
Exterior
Lot Size3,441 sqft
Building Information
Year Built2013
Stories1
Roof Type104
Garage Spaces2
Land Information
APN01337310680000
Lot NumberD1
SubdivisionTownhomes At Tuscan Village Amended The
Land UseResidential
Legal DescriptionUNT D1 BLD 18 TOWNHOMES AT TUSCAN VILLAGE AMENDED THE PLUS 1.5873 % INT IN COM AREA
Census Tract036900
Assessed Land Value$34,422
Assessed Improvement Value$454,789
Assessment Year2025
About this property
Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$518,000
Estimated Property Value
$186,436Estimated Mortgage Balance
$332,318Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,108 /month
Positive
Cash Flow Estimate:
$1,036 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$442/month
$459/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,716
$489,211
2025
$34,422
$454,789
$489,211
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,716
$489,211
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$209,000
No
First
Aug 17, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,436
$371,564
66%
36%
$1,254/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,240/mo
$1,713/mo
+$527/mo
5.2%
