$569,043
NAL Estimated Property Value1601 Judy Lynn DR 201, Spicewood, TX, 78669
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Microwave, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Washer
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony, Boat Slip
Lot Size2,635 sqft
Building Information
Year Built1986
Stories2
Roof Type112
Land Information
APN01629502440013
Lot Number102
SubdivisionWhitecliff Condominia Phs I Amended
Land UseCondominiums
Legal DescriptionUNT 201 BLD A WHITECLIFF CONDOMINIA PHS I AMENDED PLUS 5.317% INTEREST IN COMMON AREA
Census Tract035200
Assessed Land Value$105,376
Assessed Improvement Value$463,667
Assessment Year2025
About this property
*Gorgeous Waterfront condo with boat slip in best location of complex. Beautiful remodel has new wood flooring, new stainless appliances, remodeled bathrooms, fresh paint, new iron railings, AC added with bedroom 3 conversion, new glass in windows & completely furnished. Ideal for enjoying waterfront & boat lifestyle with short term vacation leasing allowed. Tenants can bring their boat rare find. Best location in complex away from pool area w wrap around patios for unobstructed views*Call agent to show*Restrictions: Yes
Investor Tools
$569,043
Estimated Property Value
$296,978Estimated Mortgage Balance
$272,065Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,414 /month
Positive
Cash Flow Estimate:
$1,138 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,158/month
$454/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,048
$569,043
2025
$105,376
$463,667
$569,043
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,048
$569,043
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Arm (Adjustable Rate Mortgage)
$324,000
No
First
May 13, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,978
$272,065
47%
52%
$2,237/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,691/mo
$-603/mo
4.4%
