$775,000
NAL Estimated Property Value156 Three Creeks Dr, Bertram, TX, 78605
$816,814 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Freezer, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Gas Range, Ice Maker, Instant Hot Water, Microwave, Gas Oven, Double Oven, Stainless Steel Appliance(s), Vented Exhaust Fan
FlooringVinyl
Exterior
Lot Size10 acres
Building Information
Year Built2023
Garage Spaces2
Land Information
APN109115
Lot Number184
SubdivisionRanches At Canyon Creek
Land UseAgriculture / Farming
Legal DescriptionS7274 RANCHES AT CANYON CREEK LOT 184, PHASE 1, 10.0
Census Tract960402
Assessed Land Value$26,598
Assessed Improvement Value$573,500
Assessment Year2025
About this property
Conveniently located, approximately 20 minutes to both Liberty Hill and Burnet, and under an hour to Austin.
Investor Tools
$767,000
Estimated Property Value
$559,156Estimated Mortgage Balance
$207,844Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$816,813
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,650 /month
Positive
Cash Flow Estimate:
$1,550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$862/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,508
$600,098
2025
$26,598
$573,500
$833,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,508
$600,098
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Federal Savings Bank
Conventional
$580,000
No
First
May 17, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$559,156
$207,844
27%
73%
$3,478/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$3,778/mo
$-2,108/mo
2.6%
