$533,000
NAL Estimated Property Value17545 Reed Park RD 6, Jonestown, TX, 78645
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Stainless Steel Appliance(s), Washer, Washer/Dryer Stacked, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesDock, Balcony, Barbecue
Lot Size41,308 sqft
Building Information
Year Built2006
Stories3
Roof Type104
Garage Spaces2
Land Information
APN01825504070000
Lot Number6
SubdivisionVillas At Harbor Marina Condominium The
Land UseResidential
Legal DescriptionUNT 6 BLD 3 VILLAS AT HARBOR MARINA CONDOMINIUM THE PLUS 10.0 % INT IN COM AREA
Census Tract037600
Assessed Land Value$165,235
Assessed Improvement Value$363,292
Assessment Year2025
About this property
Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$533,000
Estimated Property Value
$0Estimated Mortgage Balance
$533,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,198 /month
Positive
Cash Flow Estimate:
$1,066 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$633/month
$675/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,927
$459,377
2025
$165,235
$363,292
$528,527
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,927
$459,377
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$533,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$675/mo
+$1,015/mo
3.8%
