Last 24 Hours
$898,443
NAL Estimated Property Value121 Derby Dr, Spicewood, TX, 78669
Off Market
3 Beds
2 Bath
1,685 Sq Ft
Single Family Residence
$421.36 / sqft
Built in 1981Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2AppliancesOven
FlooringCarpet, Wood
Exterior
Private PoolExterior FeaturesDock
Lot Size1.38 acres
Building Information
Year Built1981
Garage Spaces4
Land Information
APN45348
Lot Number1,A
SubdivisionWindermere Oaks
Land UseResidential
Legal DescriptionS8650 WINDERMERE OAKS LOT 1-A & 2
Census Tract960802
Assessed Land Value$230,642
Assessed Improvement Value$667,801
Assessment Year2025
About this property
Charming, rustic lake cottage near the Colorado river, 2bdr 2 1/2 bath in main house, 1bdr 1 bath in guest house above the garage. Perfect location next to the marina and boat ramp for easy access to water, nice size yard with views of the water. Property being includes 4 extra lots 3 buildable. Community offers swimming pools, tennis courts, pavilion, boat launch & slips. Must see to appreciate!!FEMA - Unknown Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$898,443
Estimated Property Value
$0Estimated Mortgage Balance
$898,443Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,391 /month
Positive
Cash Flow Estimate:
$1,797 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,552/month
$425/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,128
$898,443
2025
$230,642
$667,801
$898,443
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,128
$898,443
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$898,443
100%
0%
$0/mo
12.4%