$876,000
NAL Estimated Property Value1137 Lake Shore Dr, Spicewood, TX, 78669
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Microwave, Oven, Free-Standing Range, Refrigerator, Washer, Electric Water Heater, Water Softener Owned
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesFire Pit, Private Yard
Lot Size21,105 sqft
Building Information
Year Built2006
Stories2
Roof Type112
Garage Spaces2
Land Information
APN05680701200000
Lot Number65
SubdivisionLaguna Vista Subd
Land UseResidential
Legal DescriptionLOT 65 LAGUNA VISTA SUBD
Census Tract035200
Assessed Land Value$440,000
Assessed Improvement Value$378,548
Assessment Year2025
About this property
Priced to Sell! Lakefront with gentle slope to the water. Custom built home with incredible views. Relax in the wide open living quarters w/granite counter tops. Desirable water ski and wake board location. Private master suite on its own level. Wrap around decking makes for great outdoor entertaining. Neighborhood deep water boat ramp less than a mile away or bring your own boat dock. Lake Travis ISD and close to Hill Country Galleria shopping, multiple golf courses and a marina.
Investor Tools
$876,000
Estimated Property Value
$459,171Estimated Mortgage Balance
$417,686Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,256 /month
Positive
Cash Flow Estimate:
$1,752 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,027/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,945
$722,239
2025
$440,000
$378,548
$818,548
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,945
$722,239
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$500,000
No
First
Dec 23, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$459,171
$408,829
47%
52%
$2,998/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$3,048/mo
$-960/mo
2.9%
