$1,630,000
NAL Estimated Property Value1136 Thurman Bluff Dr, Spicewood, TX, 78669
$1,704,251 ARV
Off Market
Highlights
Interior
Exterior
Lot Size3.33 acres
Building Information
Year Built2024
Stories2
Garage Spaces8
Land Information
APN01588803260000
Lot Number9
SubdivisionThurman Bend Estates
Land UseResidential
Legal DescriptionLOT 9 THURMAN BEND ESTATES
Census Tract035200
Assessed Land Value$693,056
Assessed Improvement Value$459,599
Assessment Year2025
About this property
Enjoy Lake Travis Views from your own private lot of 3.3 acres. No building timelines. Lot has well with 2500 gallon storage tank. Gated community with boat ramp and swimming platform. Located in Lake Travis ISD. Close to Bee Cave Hill Country Galleria for restaurants and shopping.
Investor Tools
$1,630,000
Estimated Property Value
$2,225,600Estimated Mortgage Balance
$1,630,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,704,250
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,780 /month
Positive
Cash Flow Estimate:
$3,260 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,586/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,877
$1,152,655
2025
$693,056
$459,599
$1,152,655
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,877
$1,152,655
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southstar Bank Ssb
Building Or Construction Loan
$2,275,000
No
First
Aug 16, 2023
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,225,600
N/A
0%
137%
$17,477/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$18,577/mo
$-16,161/mo
1.8%
