Last 24 Hours
$282,000
NAL Estimated Property Value11105 W Lake Terrace Dr, Jonestown, TX, 78645
Off Market
2 Beds
2 Bath
1,011 Sq Ft
Built in 2019Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Garage Available
Heating
CoolingExterior
Private PoolExterior FeaturesNone
Lot Size5,881 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces1
Land Information
APN01905812330000
Lot Number106
SubdivisionJonestown Hills Unit 3
Land UseResidential
Legal DescriptionLOT 106 JONESTOWN HILLS UNIT 3
Census Tract036400
Assessed Land Value$81,497
Assessed Improvement Value$197,064
Assessment Year2025
About this property
Beautiful adjacent lots on a quiet street. Both lots have beautiful trees and lot 107 has a lovely sitting area.Restrictions: Yes
Investor Tools
$282,000
Estimated Property Value
$138,201Estimated Mortgage Balance
$143,799Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$671/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,638
$278,561
2025
$81,497
$197,064
$278,561
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,638
$278,561
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$157,500
No
First
Feb 24, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$138,201
$140,799
50%
49%
$945/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$945/mo
+$745/mo
7.2%
12.4%