$716,800
NAL Estimated Property Value1121 Villa Rialto Vw, Leander, TX, 78641
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesBuilt-In Gas Oven, Cooktop, Dishwasher, Disposal, Exhaust Fan, Gas Cooktop, Microwave, Oven, Stainless Steel Appliance(s)
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,665 sqft
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces2
Land Information
APN05105802410000
Lot Number11
SubdivisionTravisso Phs 3 Sec 8
Land UseResidential
Legal DescriptionLOT 11 BLK M TRAVISSO PHS 3 SEC 8
Census Tract036200
Assessed Land Value$361,065
Assessed Improvement Value$355,735
Assessment Year2025
About this property
Stunning never been lived in new construction in the highly sought after community of Travisso. The home features an open floorplan with 5 bedrooms, 4 baths, upgraded kitchen, bay windows and unobstructed canyon views. Enjoy a glass of wine every night as you watch the sunset from the west facing backyard. The backyard is also big enough for a pool.
Investor Tools
$716,800
Estimated Property Value
$628,428Estimated Mortgage Balance
$89,485Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,100 /month
Positive
Cash Flow Estimate:
$1,700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,503/month
$70/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,453
$716,800
2025
$361,065
$355,735
$716,800
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,453
$716,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loanpeople Llc
Conventional
$672,000
No
First
Oct 14, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$628,428
$88,372
12%
88%
$4,029/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,900/mo
$4,099/mo
$-1,199/mo
4.9%
