$855,000
NAL Estimated Property Value12010 Beautybrush Dr, Bee Cave, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesOven, Convection Oven, Gas Cooktop, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Self Cleaning Oven, Stainless Steel Appliance(s), Tankless Water Heater
FlooringCarpet, Tile, Wood
Exterior
Lot Size16,988 sqft
Building Information
Year Built2019
Stories1
Roof Type104
Garage Spaces2
Land Information
APN01196006280000
Lot Number27
SubdivisionEast Village Condominium Amended The
Land UseResidential
Legal DescriptionUNT 27 EAST VILLAGE CONDOMINIUM AMENDED THE PLUS 1.4084 % INT IN COM AREA
Census Tract036600
Assessed Land Value$203,861
Assessed Improvement Value$623,530
Assessment Year2025
About this property
NO CLOSING COSTS!! Greenbelt views, large back yard, Gated community! Must see with gorgeous design with high ceilings and 8' doors & beamed ceiling. Kitchen features 66” grey cabinets with glass lit uppers, SS Appliances, Silestone counters and subway backsplash. Large center island with Pendant lights. Huge master en suite! Enjoy your back yard on the covered patio with outdoor kitchen and fireplace. Front & side yards maintained by HOA. November completion. Some pics of previously completed homeRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$855,000
Estimated Property Value
$0Estimated Mortgage Balance
$855,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,130 /month
Positive
Cash Flow Estimate:
$1,710 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,424/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,813
$827,391
2025
$203,861
$623,530
$827,391
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,813
$827,391
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$855,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,030/mo
$275/mo
+$1,755/mo
2.8%
