$269,000
NAL Estimated Property Value1305 Monte Vista Dr, Lockhart, TX, 78644
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Free-Standing Range, Electric Water Heater
FlooringCarpet, Laminate, Vinyl
Exterior
Exterior FeaturesNone
Lot Size9,435 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces1
Land Information
APN0300594-004-032-00
Lot Number32
SubdivisionWilson Addn
Land UseResidential
Legal DescriptionWILSON ADDN, BLOCK 4, LOT 32, SEC. TWO SEC. TWO
Census Tract960400
Assessed Land Value$46,430
Assessed Improvement Value$220,380
Assessment Year2025
About this property
Home with 4 bedrooms, 2 full baths, living room open to dining area, kitchen with breakfast bar, electric stove, dishwasher, pantry, utility room, recent interior/exterior paint, appliances replaced, master bedroom with full bath, 2 sinks, walk in closet, ceiling fan/blinds. Replaced all flooring and blinds, central heat and air, all electric, one car garage with a section for storage and the other area enclosed for bonus room with carpet and recently painted. Home is ready to move into, verify schools.FEMA - Unknown Restrictions: Yes
Investor Tools
$269,000
Estimated Property Value
$144,792Estimated Mortgage Balance
$124,208Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$443/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,966
$266,250
2025
$46,430
$220,380
$266,810
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,966
$266,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$169,375
Yes
First
Feb 21, 2019
Mar 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,792
$121,458
45%
54%
$1,016/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,016/mo
+$1,400/mo
10.8%
