Last 24 Hours
$442,000
NAL Estimated Property Value18108 Cedar Sage Ct, Lago Vista, TX, 78645
Off Market
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Private PoolExterior FeaturesNone
Lot Size34,508 sqft
Land Information
APN01507801230000
Lot Number12
SubdivisionWaterford On Lake Travis Sec 6
Land UseResidential
Legal DescriptionLOT 12 BLK A WATERFORD ON LAKE TRAVIS SEC 6
Census Tract037600
Assessed Land Value$294,665
Assessment Year2025
About this property
Gorgeous Lake Travis view lot! Adjacent Lot 11 is also for sale. Owner would consider a discount if both lots purchased. Waterford Marina is nearby. These are the two cheapest lots on the street. Must see. Gated community with no through traffic. Three public golf courses nearby.Restrictions: Yes
Investor Tools
$442,000
Estimated Property Value
$221,597Estimated Mortgage Balance
$220,403Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,652 /month
Positive
Cash Flow Estimate:
$884 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$517/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,995
$288,750
2025
$294,665
N/A
$294,665
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,995
$288,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Farm Credit Aca
Open End Mortgage / Open End With Future Advance Clause
$245,000
No
First
May 14, 2021
Jun 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,597
$67,153
23%
50%
$1,469/mo
12.4%