$604,000
NAL Estimated Property Value15525 Cinca Terra Dr, Bee Cave, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Double Oven, Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,125 sqft
Building Information
Year Built2016
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01237807090000
Lot Number9
SubdivisionTerra Colinas Phs 1 Amd
Land UseResidential
Legal DescriptionLOT 9 BLK B TERRA COLINAS PHS 1 AMD
Census Tract036500
Assessed Land Value$176,794
Assessed Improvement Value$372,656
Assessment Year2025
About this property
Upgrades galore! Energy-efficient David Weekley home in highly rated Lake Travis ISD. Home features surround sound in LR, floor to ceiling fireplace w/open & bright floor plan. Chef’s kitchen w/modern cabinets, under cabinet LED lighting, SS appliances & 5 burner gas cook top. Master boasts tray ceiling w/spa like en-suite w/frame-less walk-in shower & Jacuzzi tub w/heat booster. Beautiful landscaped private backyard w/stone patio & mature blooming trees. Neighborhood is 5 mins from Hill Country Galleria.FEMA - Unknown Sprinkler Sys:Yes
Investor Tools
$604,000
Estimated Property Value
$320,736Estimated Mortgage Balance
$283,264Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,624 /month
Positive
Cash Flow Estimate:
$1,208 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,198/month
$181/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,361
$549,450
2025
$176,794
$372,656
$549,450
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,361
$549,450
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$364,000
No
First
Apr 17, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$320,736
$287,264
47%
53%
$2,183/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,610/mo
$2,364/mo
+$246/mo
5.2%
