$965,300
NAL Estimated Property Value1184 Village Shore Dr, Canyon Lake, TX, 78133
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size22,259 sqft
Building Information
Year Built1974
Stories2
Roof Type105
Garage Spaces2
Land Information
APN56-0160-0044-00
Lot Number44
SubdivisionVillage Shores 1
Land UseResidential
Legal DescriptionVILLAGE SHORES 1, LOT 44
Census Tract310613
Assessed Land Value$320,720
Assessed Improvement Value$644,580
Assessment Year2025
About this property
Beautifully remodeled waterfront home with over 50k in upgrades and improvements over the last 24 months, to include previous major remodel, bridge, gentle path to the water, designer touches throughout, Master bath, Soaker tub, Walk-in Shower, 16 Seer HVAC, dog run, firepit. Upper deck with magnificent lake views. Master bedroom retreat with outdoor patio and fire pit for enjoying those stunning Canyon Lake sunsets!FEMA - Unknown Restrictions: Yes
Investor Tools
$965,300
Estimated Property Value
$326,352Estimated Mortgage Balance
$639,828Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,792 /month
Positive
Cash Flow Estimate:
$1,931 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,564/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,940
$965,300
2025
$320,720
$644,580
$965,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,940
$965,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Snb
Conventional
$412,000
No
First
Jun 17, 2016
Jul 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$326,352
$638,948
66%
34%
$2,471/mo
