$403,440
NAL Estimated Property Value1416 N River Rd, Lampasas, TX, 76550
$524,472 ARV
Off Market
Property Lead Type:
Deal ListARV FlipAbsentee Owner
Highlights
Interior
AppliancesDryer, Exhaust Fan, Oven, Refrigerator, Washer
FlooringLinoleum, Wood
Exterior
Exterior FeaturesPrivate Yard, RV Hookup
Lot Size5.10 acres
Building Information
Year Built2010
Land Information
APN18687
Land UseResidential
Legal DescriptionACR: 5.10 RVT 116 ABST: 0602 SURV: THOMAS R STIFF RVT 116 LOCCD:108
Census Tract950100
Assessed Land Value$164,020
Assessed Improvement Value$239,420
Assessment Year2025
About this property
Escape the hustle of the city with your own private 5 acre river front getaway! Rustic and updated 2 story loft style home located right on the Colorado River! Property features gorgeous views, stone patios, multi-tiered gardens, landscaped grounds, separate heated/cooled workshop or guest accommodations, well & septic. Interior features full bath, open concept living, spacious bedrooms, ceiling fans & surround sound. Private and gated community makes access limited to property owners and their guests.Restrictions: Yes
Investor Tools
$403,440
Estimated Property Value
$245,605Estimated Mortgage Balance
$157,835Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$524,472
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,421 /month
Positive
Cash Flow Estimate:
$807 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$691/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,274
$403,440
2025
$164,020
$239,420
$403,440
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,274
$403,440
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$260,800
No
First
Mar 24, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,605
$157,835
39%
61%
$1,564/mo
