$1,246,857
NAL Estimated Property Value11501 Lake Stone DR, Bee Cave, TX, 78738
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Microwave, Double Oven, Refrigerator, Stainless Steel Appliance(s), Water Heater, Water Purifier Owned
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size22,412 sqft
Building Information
Year Built2017
Stories2
Roof Type105
Garage Spaces3
Land Information
APN01235305820000
SubdivisionLakes Edge Residential Condominiums
Land UseResidential
Legal DescriptionLAKES EDGE RESIDENTIAL CONDOMINIUMS UNT 82 PLUS 0.7627 % INT IN COM AREA
Census Tract034000
Assessed Land Value$448,241
Assessed Improvement Value$820,027
Assessment Year2025
About this property
Beautiful former model home from Ashton Woods Homes. 1.77% TAX rate.Great school district, EANES ISD. Enjoy decorator details, impeccable layout & location next to open community-owned property. Wide plank wood floors throughout 1st floor, farm sink, pot filler, HUGE kitchen island w/ storage & seating. Storage closets galore. Master down with spacious & 8' privacy fence behind. Covered patio plumbed for future outdoor kitchen. Volume ceilings, great natural light & plenty of space for the whole family! Sprinkler Sys:Yes
Investor Tools
$1,246,857
Estimated Property Value
$517,018Estimated Mortgage Balance
$729,839Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,481 /month
Positive
Cash Flow Estimate:
$2,494 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,732/month
$108/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,553
$1,246,857
2025
$448,241
$820,027
$1,268,268
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,553
$1,246,857
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$599,445
No
First
Jun 14, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$517,018
$729,839
58%
41%
$3,594/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$3,702/mo
$-682/mo
2.9%
