$1,235,000
NAL Estimated Property Value1420 Shelton Ranch Rd, Dripping Springs, TX, 78620
$1,552,249 ARV
Off Market
Property Lead Type:
BankruptcyARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt In Oven, Double Oven, Dishwasher, Exhaust Fan, Free Standing Range, Disposal, Gas Water Heater, Microwave, Self Cleaning Oven, Trash Compactor
FlooringCarpet, Concrete, Tile
Exterior
Exterior FeaturesFire Pit, Private Yard
Lot Size5.01 acres
Building Information
Year Built2006
Stories1
Roof Type112
Garage Spaces4
Land Information
APNR106819
SubdivisionGeorge W Lindsay Survey
Land UseResidential
Legal DescriptionA0289 GEORGE W LINDSAY SURVEY, ACRES 5.01 TAX CODES:RSP,SDS
Census Tract010817
Assessed Land Value$558,270
Assessed Improvement Value$707,350
Assessment Year2025
About this property
BOM. Buyer cancelled before moving forward w/inspection & due diligence process. Opportunity for Paradise Found! Hill Country residence of 3727 sqft, 5+acres, custom in-ground pool & spa, 1080+-sqft detached shop, views & good location. Stained/sealed concrete floors, granite counters, tile surrounds, split & open floor plan, office, Tx Cream rock, metal roof, large cov. patio, fire pit, well, rock fireplace & more. Custom pool cover conveys. Remodeled. Lender approval/proof of funds w/offer. AS IS Sale.Guest Accommodations: Yes Sprinkler Sys:Yes
Investor Tools
$1,235,000
Estimated Property Value
$318,527Estimated Mortgage Balance
$917,120Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,552,249
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,410 /month
Positive
Cash Flow Estimate:
$2,470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,826/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,739
$1,225,273
2025
$558,270
$707,350
$1,265,620
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,739
$1,225,273
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Conventional
$357,800
No
First
Aug 24, 2020
Sep 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$318,527
$907,473
74%
26%
$2,146/mo
