$1,090,770
NAL Estimated Property Value116 Cottonwood DR, Sunrise Beach, TX, 78609
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Dryer, Microwave, Oven, Free-Standing Range, Refrigerator, Washer, Water Heater
FlooringTile
Exterior
Exterior FeaturesBoat Slip, Dock
Building Information
Year Built1973
Stories1
Roof Type104
Garage Spaces1
Land Information
APN16704
Lot Number0,179
SubdivisionGranite Shoals Lake Estates
Land UseResidential
Legal DescriptionGRANITE SHOALS LAKE ESTATES LT 179 & 0.130 AC FILL AREA
Census Tract970300
Assessed Land Value$802,130
Assessed Improvement Value$288,640
Assessment Year2025
About this property
Adorable cottage style lake house located in Sunrise Beach Village on Lake LBJ. It is just perfect for that weekend getaway place at the lake that you have been dreaming of. Designed with Lake Life in mind this 2 bedroom 2 bath cottage is colorful, light and airy with fantastic east facing open waterfront. Includes a large game room and open concept living and kitchen area. Great outdoor entertaining areas including a huge deck above the boat house. The home is being sold furnished and ready to move in.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,090,770
Estimated Property Value
$0Estimated Mortgage Balance
$1,090,770Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,545 /month
Positive
Cash Flow Estimate:
$2,182 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$878/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,087
$1,090,770
2025
$802,130
$288,640
$1,090,770
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,087
$1,090,770
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,090,770
100%
0%
$0/mo
