$389,000
NAL Estimated Property Value132 S Summit Trl, Buchanan Dam, TX, 78609
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Free-Standing Electric Range, Stainless Steel Appliance(s), Electric Water Heater
FlooringCarpet, Laminate
Exterior
Exterior FeaturesNone
Lot Size14,471 sqft
Building Information
Year Built2022
Stories1
Roof Type115
Land Information
APN10187
Lot Number28
SubdivisionGolden Beach
Land UseResidential
Legal DescriptionGOLDEN BEACH LT 28
Census Tract970600
Assessed Land Value$34,060
Assessed Improvement Value$327,440
Assessment Year2025
About this property
LAKE LIFE LIVING: This new home is located in the quiet neighborhood of Golden Beach on Lake Buchanan. The home offers an open concept living area with vinyl plank laminate floors, 3 carpeted bedrooms, and a lovely kitchen with a breakfast bar, quartz material counters and stainless appliances. Golden Beach is a lake access community with a great POA Park and private boat ramp - come enjoy the lake life! Completion April 2022
Investor Tools
$389,000
Estimated Property Value
$317,795Estimated Mortgage Balance
$72,350Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,388 /month
Positive
Cash Flow Estimate:
$796 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$507/month
$30/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,144
$361,500
2025
$34,060
$327,440
$361,500
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,144
$361,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Fha
$341,651
Yes
First
Jun 27, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$317,795
$71,205
18%
82%
$2,049/mo
