$1,041,000
NAL Estimated Property Value14 Waterfall Dr, The Hills, TX, 78738
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt In Oven, Dryer, Dishwasher, Electric Cooktop, Electric Water Heater, Disposal, Microwave, Refrigerator, Self Cleaning Oven, Wine Refrigerator, Washer
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony, Boat Ramp, Exterior Steps, Rain Gutters, Barbecue
Lot Size14,871 sqft
Building Information
Year Built1997
Stories2
Roof Type104
Garage Spaces3
Land Information
APN01317808200000
Lot Number409
SubdivisionHills Of Lakeway Phs 4 The
Land UseResidential
Legal DescriptionLOT 409 HILLS OF LAKEWAY PHS 4 THE
Census Tract036900
Assessed Land Value$450,520
Assessed Improvement Value$607,763
Assessment Year2025
About this property
Beautiful contemporary home on large corner lot with 3 car garage, and storage galore. Nicely updated, this home has plantation shutters, travertine and teak wood floors. With over 1700 square feet of outdoor living you can sit on one of your three decks, lounge by the pool and jacuzzi or just bird watch. The following convey: washer/dryer 2 flat-screen TV's, outdoor grill, electronic equipment ,metal shelving , refrigerator, custom wood cabinets. All pots imported from Italy will also convey.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,041,000
Estimated Property Value
$577,624Estimated Mortgage Balance
$463,376Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,246 /month
Positive
Cash Flow Estimate:
$2,082 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,468/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,408
$949,325
2025
$450,520
$607,763
$1,058,283
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,408
$949,325
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$505,000
No
First
Feb 24, 2020
Mar 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$577,624
$429,376
42%
55%
$3,922/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$4,397/mo
$-1,377/mo
3.5%
