$1,644,000
NAL Estimated Property Value114 Reveille Rd, West Lake Hills, TX, 78746
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Gas Cooktop, Instant Hot Water, Microwave, Refrigerator, Tankless Water Heater, Electric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size17,141 sqft
Building Information
Year Built1968
Stories1
Garage Spaces2
Land Information
APN01111503080000
Lot Number4
SubdivisionSmith Joe Resub
Land UseResidential
Legal DescriptionLOT 4 BLK A RESUB OF LOT 11 SMITH JOE RESUB
Census Tract001918
Assessed Land Value$1,038,075
Assessed Improvement Value$568,085
Assessment Year2025
About this property
Beautifully updated, classic ranch style home in heart of Rollingwood. Positioned on large lot with mature oaks and custom landscaping. Interior features; all updated appliances, flooring, bathrooms and wall accents, custom cabinets, granite counter tops and tile back splashes. Equipped with instant hot water, updated HVAC system, and whisper quite garage door opener. Exterior features; circular driveway and large convenient deck that overlooks spacious yard.FEMA - Unknown Sprinkler Sys:Yes
Investor Tools
$1,644,000
Estimated Property Value
$1,211,656Estimated Mortgage Balance
$434,416Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,864 /month
Positive
Cash Flow Estimate:
$3,288 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,589/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,847
$1,606,160
2025
$1,038,075
$568,085
$1,606,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,847
$1,606,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$1,280,000
No
First
May 30, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,211,656
$394,504
24%
74%
$7,675/mo
