$3,292,000
NAL Estimated Property Value13381 Spinnaker Way, Malakoff, TX, 75148
$3,525,346 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Dishwasher, Disposal, Dryer, Gas Cooktop, Gas Oven, Gas Range, Gas Water Heater, Ice Maker, Microwave, Tankless Water Heater, Vented Exhaust Fan, Washer
FlooringWood
Exterior
Lot Size22,216 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN3394-0000-0420-68
Lot Number42
SubdivisionLong Cove Henderson Bay (17)
Land UseResidential
Legal Description42 AB 481 G MARTINEZ SUR, LONG COVE HENDERSON BAY, SEC 4, LT 42, G/252 (RE;10C7)
Census Tract951102
Assessed Land Value$800,000
Assessed Improvement Value$2,271,289
Assessment Year2025
About this property
**OFFERED FULLY FURNISHED WITH GOLF CART** This home is the coveted Long Cove community in the Henderson Bay. Sitting on the high ground of the Henderson Bay neighborhood, this home has fantastic views of Long Cove's largest and most tranquil cove. A turnkey lake home experience with this property being offered fully furnished. Long Cove has all of the amenities you could want and more. Pickleball, tennis, and golf. two resort style pools, miles of nature trails, the Treehouse Adventure Park, 4 stocked fishing ponds, and more.
Investor Tools
$3,292,000
Estimated Property Value
$5,648,141Estimated Mortgage Balance
$3,292,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$3,525,345
Rent-to-Value Ratio: 0.72%
Rent Estimate
$19,752 /month
Positive
Cash Flow Estimate:
$6,584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$8,323/month
$575/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$83,417
$3,071,289
2025
$800,000
$2,271,289
$3,071,289
No
Tax History
Year
Tax Paid
Assessed Value
2024
$83,417
$3,071,289
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Commercial
$4,347,900
No
First
Apr 2, 2025
Mar 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$5,648,141
N/A
0%
172%
$34,460/mo
