$612,000
NAL Estimated Property Value17200 Lake Shore Dr, Dripping Springs, TX, 78620
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Microwave, Oven
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size25,970 sqft
Building Information
Year Built2014
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01079501050000
Lot Number9
SubdivisionMountain Creek Lakes Sec 1
Land UseResidential
Legal DescriptionLOT 9 BLK P MOUNTAIN CREEK LAKES SEC 1
Census Tract036600
Assessed Land Value$113,166
Assessed Improvement Value$472,085
Assessment Year2025
About this property
CUSTOM BUILT HOME ON OVERSIZED .59 ACRE LOT WITH LOTS OF TREES, WET WEATHER CREEK AND LOTS OF TRANQUILITY. OPEN FLOOR PLAN, HIGH CEILINGS, AND ONLY THING UPSTAIRS IS A BEDROOM/LOFT AREA AND FULL BATH. GARAGE HAS PRIVATE ROOM WITH HVAC FROM HOME FOR GUEST OR PRIVATE OFFICE AREA. 220 WIRING ON DECK FOR FUTURE HOT TUB. ROAD IS PAVED ALL THE WAY TO THIS HOME AND IT IS JUST AROUND THE CORNER FROM THE BEAUTIFUL LAKE AND PARK FOR THE RESIDENTS TO ENJOY! PERFECT FIR AIR BNB OR SHORT TERM RENTAL!!
Investor Tools
$612,000
Estimated Property Value
$550,280Estimated Mortgage Balance
$63,411Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,050 /month
Positive
Cash Flow Estimate:
$1,350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$867/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,345
$585,251
2025
$113,166
$472,085
$585,251
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,345
$585,251
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pnc Bank Na
Credit Line (Revolving) / Heloc
$561,000
No
First
Feb 7, 2025
Feb 2065
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$550,280
$44,720
7%
90%
$3,364/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$3,364/mo
$-1,276/mo
4.1%
