$793,000
NAL Estimated Property Value10898 Deer Canyon Rd, Jonestown, TX, 78645
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven
FlooringCarpet, Tile
Exterior
Lot Size5 acres
Building Information
Year Built1981
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01926703120000
Lot Number21
SubdivisionPanoramic Hills
Land UseResidential
Legal Description5.00 AC OF LOT 21 PANORAMIC HILLS
Census Tract036400
Assessed Land Value$245,000
Assessed Improvement Value$632,504
Assessment Year2025
About this property
Views Views Views! Panoramic hill country views frm EVERY room. Spacious 4/3 w/2nd living rm. In-law plan with main level bdrm/full bath. Wooded 2 acre site wth curved main drive & circle drive. 2nd rear drive for access to shop/storage & concrete RV pad. Text Owner and go.
Investor Tools
$793,000
Estimated Property Value
$223,217Estimated Mortgage Balance
$569,783Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,758 /month
Positive
Cash Flow Estimate:
$1,586 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$684/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,240
$493,588
2025
$245,000
$632,504
$877,504
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,240
$493,588
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$267,860
No
First
Mar 21, 2018
Apr 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$223,217
$419,783
65%
28%
$1,606/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,606/mo
+$904/mo
3.8%
