$792,000
NAL Estimated Property Value1303 Lake Shore Dr, Spicewood, TX, 78669
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDryer, Dishwasher, Exhaust Fan, Electric Water Heater, Free Standing Range, Disposal, Microwave, Refrigerator, Water Softener Owned, Washer
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony, Boat Ramp, Dock, Exterior Steps, Rain Gutters, See Remarks
Lot Size1.47 acres
Building Information
Year Built1984
Stories1
Roof Type112
Garage Spaces4
Land Information
APN05700901090000
Lot Number24
SubdivisionLaguna Vista Subd
Land UseResidential
Legal DescriptionLOT 24 LAGUNA VISTA SUBD
Census Tract035200
Assessed Land Value$360,000
Assessed Improvement Value$304,938
Assessment Year2025
About this property
Unique waterfront home w/panoramic views; w/two residences in one. Primary, secondary or income property. Just under 1.5 acres gentle sloping grass lawn lot, 2,273 sq/ft of living space w/boat dock & electric lift. Lake Travis ISD; 20 mins to Bee Cave. Spacious deck, over-sized garage & over 900 sq ft storage room. Second residence & garage built in 2000 & completely remodeled 1st residence in 2000. Washer/Dryer, 2 refrigerators & riding lawn mower convey. Newer HVAC units. Possible owner financing. Sprinkler Sys:Yes
Investor Tools
$792,000
Estimated Property Value
$0Estimated Mortgage Balance
$792,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,752 /month
Positive
Cash Flow Estimate:
$1,584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$764/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,205
$562,109
2025
$360,000
$304,938
$664,938
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,205
$562,109
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$809,000
100%
0%
$0/mo
