$419,000
NAL Estimated Property Value1503 Exall St, Llano, TX, 78643
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesCooktop, Dishwasher, Exhaust Fan, Electric Range, Free Standing Electric Oven, Disposal, Indoor Grill, Microwave, Trash Compactor
FlooringLaminate
Exterior
Exterior FeaturesBalcony
Lot Size13,495 sqft
Building Information
Year Built1985
Stories2
Roof Type112
Garage Spaces2
Land Information
APN22932
Lot Number1,2
SubdivisionMiller
Land UseResidential
Legal DescriptionMILLER ADDN BLK C5 LTS 1 & 2
Census Tract970200
Assessed Land Value$47,510
Assessed Improvement Value$339,670
Assessment Year2025
About this property
Located in close proximity to local schools, hospital, shopping, dining and more. This property consists of 3 bedrooms, 2 1/2 baths PLUS a sunroom and separate play room/man cave. First floor is completely wheelchair accessible and living room features a beautiful stone wall and fire place. There is also an attached 2 car garage. House is sold as is. Buyer has first right of refusal for the adjacent 2 lots with tax ID number 23056.
Investor Tools
$419,000
Estimated Property Value
$358,375Estimated Mortgage Balance
$61,200Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,514 /month
Positive
Cash Flow Estimate:
$838 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$365/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,284
$387,180
2025
$47,510
$339,670
$387,180
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,284
$387,180
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$370,540
No
First
Jun 10, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$358,375
$39,625
9%
86%
$2,222/mo
