$3,632,000
NAL Estimated Property Value1115 Westlake Dr, West Lake Hills, TX, 78746
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size2.21 acres
Building Information
Year Built1996
Stories1
Roof Type104
Garage Spaces2
Land Information
APN01151306100000
Lot Number3
SubdivisionEstates Of Bee Creek Subd The
Land UseResidential
Legal DescriptionLOT 3 ESTATES OF BEE CREEK SUBD THE
Census Tract001918
Assessed Land Value$1,927,080
Assessed Improvement Value$1,987,082
Assessment Year2025
About this property
Private estate that sits on over 2 acres with a wonderful view of the UT tower. Minutes to downtown Austin and University of Texas. Beyond the gates this wonderful home does most of its living on one level. Lots of glass!! Beautiful pool and outdoor living spaces. Kitchen opens to family room and breakfast area. Large master has a separate attached study. Home has the ability to have four or five bedrooms. A pleasure to show and see.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$3,632,000
Estimated Property Value
$1,638,372Estimated Mortgage Balance
$1,996,578Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$21,792 /month
Positive
Cash Flow Estimate:
$7,264 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$5,058/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$42,531
$3,064,479
2025
$1,927,080
$1,987,082
$3,914,162
No
Tax History
Year
Tax Paid
Assessed Value
2024
$42,531
$3,064,479
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amplify Cu
Conventional
$1,382,000
No
First
Nov 12, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,638,372
$1,452,628
46%
45%
$10,565/mo
