$1,214,000
NAL Estimated Property Value148 & 180 Ranchers Club LN, Driftwood, TX, 78619
Off Market
Highlights
Interior
Exterior
Exterior FeaturesSee Remarks
Lot Size1.96 acres
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR93680
Lot Number35
SubdivisionLa Ventana Phase 1
Land UseResidential
Legal DescriptionLA VENTANA, LOT 35, ACRES 1.96 TAX CODES:RSP,SHA,ACCD
Census Tract010812
Assessed Land Value$267,850
Assessed Improvement Value$832,150
Assessment Year2025
About this property
PREMIER GATED COMMUNITY-Panoramic Views-Beautiful Sunsets. Lot 36 (180 Ranchers Club Ln) is 1.77 Acres on the corner of Stable Ln & Rancher's Club Ln. Lot 35 (148 Ranchers Club Ln) is 1.96 acres. Lots sold together. HOA fee/per lot. There is a cul de sac at the end of Ranchers Club Ln.Restrictions: Yes
Investor Tools
$1,214,000
Estimated Property Value
$543,173Estimated Mortgage Balance
$670,827Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,284 /month
Positive
Cash Flow Estimate:
$2,428 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,123/month
$110/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,402
$1,100,000
2025
$267,850
$832,150
$1,100,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$19,402
$1,100,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Chicago Mortgage Solutions Corp
Conventional
$585,000
No
First
Jul 5, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$543,173
$670,827
55%
45%
$3,508/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$3,618/mo
$-1,128/mo
2.5%
