$482,000
NAL Estimated Property Value1101 Ivean Pearson RD B201, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Free-Standing Range, Refrigerator
FlooringCarpet, Tile
Exterior
Exterior FeaturesDock
Lot Size12,837 sqft
Building Information
Year Built2008
Stories1
Roof Type112
Garage Spaces1
Land Information
APN01527807800000
Lot Number201
SubdivisionWaterstone Condominiums Amended
Land UseResidential
Legal DescriptionUNT 201 BLD B WATERSTONE CONDOMINIUMS AMENDED PLUS 1.23 % INT IN COM AREA
Census Tract037600
Assessed Land Value$78,080
Assessed Improvement Value$389,771
Assessment Year2025
About this property
La Jolla Plan with huge patio. Enjoy the views of boats sailing on the lake, birds gliding on the breezes and the hill country. The Waterstone architecture is beautifully designed, open and bright, the perfect place to entertain.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$482,000
Estimated Property Value
$0Estimated Mortgage Balance
$482,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,892 /month
Positive
Cash Flow Estimate:
$964 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$664/month
$339/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,560
$401,839
2025
$78,080
$389,771
$467,851
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,560
$401,839
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$482,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$339/mo
+$1,351/mo
4.2%
