$653,000
NAL Estimated Property Value14804 Falconhead Grove Loop, Bee Cave, TX, 78738
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Down Draft, Exhaust Fan, Microwave, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size5,358 sqft
Building Information
Year Built2012
Stories1
Roof Type104
Garage Spaces2
Land Information
APN01237308010000
Lot Number26
SubdivisionSpillman Ranch Phs 1 Sec 9
Land UseResidential
Legal DescriptionLOT 26 BLK I SPILLMAN RANCH PHS 1 SEC 9
Census Tract037000
Assessed Land Value$224,268
Assessed Improvement Value$393,904
Assessment Year2025
About this property
Absolutely gorgeous 3 BD 2 BA home with refreshed landscaping, makes for great curb appeal! Natural light throughout the home. Kitchen features granite counters, pantry, Wolf brand cooktop, vented exhaust fan, open concept. Master bedroom & bathroom include his/her vanities with granite counters, walk-in closet, walk-in shower; door leading out to the patio. Covered patio with extended open patio area for propane BBQ. Bar with wine fridge added to family room. Laundry room with built-in shelving.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$653,000
Estimated Property Value
$292,027Estimated Mortgage Balance
$360,973Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,918 /month
Positive
Cash Flow Estimate:
$1,306 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$514/month
$135/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,907
$618,172
2025
$224,268
$393,904
$618,172
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,907
$618,172
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Independent Bank
Conventional
$328,700
No
First
Aug 28, 2020
Oct 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,027
$326,145
52%
45%
$1,971/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,610/mo
$2,106/mo
+$504/mo
4.8%
