$487,000
NAL Estimated Property Value1101 Ivean Pearson RD B205, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesDock
Lot Size15,446 sqft
Building Information
Year Built2008
Stories2
Garage Spaces2
Land Information
APN01527807170000
Lot Number205
SubdivisionWaterstone Condominiums Amended
Land UseResidential
Legal DescriptionUNT 205 BLD B WATERSTONE CONDOMINIUMS AMENDED PLUS 1.48 % INT IN COM AREA
Census Tract037600
Assessed Land Value$94,320
Assessed Improvement Value$445,407
Assessment Year2025
About this property
CRS Listing. Cypress floor plan, still has lake views at low lake levels; panoramic lake views when the lake is full. Beautiful pool, spa and outdoor entertaining area. Never lived in. Designed by architect Lawrence Speck, contemporary, open & bright. Enjoy the tranquility! Other plans available, ask for details.Restrictions: Yes
Investor Tools
$487,000
Estimated Property Value
$0Estimated Mortgage Balance
$487,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,922 /month
Positive
Cash Flow Estimate:
$974 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$560/month
$412/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,283
$426,670
2025
$94,320
$445,407
$539,727
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,283
$426,670
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$487,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$412/mo
+$1,758/mo
5.3%
