$490,000
NAL Estimated Property Value108 Rivalto CIR 2, Lakeway, TX, 78734
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesGas Cooktop, Microwave, Free-Standing Range
FlooringCarpet, Tile
Exterior
Lot Size3,441 sqft
Building Information
Year Built2010
Stories1
Roof Type104
Garage Spaces1
Land Information
APN01337310410000
Lot NumberC4
SubdivisionTownhomes At Tuscan Village Amended The
Land UseResidential
Legal DescriptionUNT C4 BLD 11 TOWNHOMES AT TUSCAN VILLAGE AMENDED THE PLUS 1.5873 % INT IN COM AREA
Census Tract036900
Assessed Land Value$34,422
Assessed Improvement Value$388,618
Assessment Year2025
About this property
Impeccably maintained 2 bedroom, 2 bathroom, 1 car garage lock-and-leave townhome. All new interior paint & new carpet in both bedrooms 7/2016. Wood floors throughout entry, living/dining & kitchen. Washer/Dryer convey. HOA fee includes: homeowner’s insurance, cable/internet, all lawn maintenance & exterior maintenance. Clubhouse with indoor/outdoor pool, community activities such as bridge, arts & crafts, yoga, water aerobics. Walk to Lakeway Library, shopping & restaurants. Over 55 living at its best!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$490,000
Estimated Property Value
$381,605Estimated Mortgage Balance
$108,395Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,940 /month
Positive
Cash Flow Estimate:
$980 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$991/month
$444/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,437
$423,040
2025
$34,422
$388,618
$423,040
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,437
$423,040
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$414,000
No
First
Mar 8, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$381,605
$108,395
22%
78%
$2,483/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,240/mo
$2,927/mo
$-687/mo
5.5%
