Last 24 Hours
$10,949,903
NAL Estimated Property Value18109 Travis Cir, Lago Vista, TX, 78645
Off Market
7 Beds
10 Bath
11,633 Sq Ft
$601.74 / sqft
Built in 2000Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 7
Bathrooms Full 7.5
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesConvection Oven, Dishwasher, Disposal, Dryer, Exhaust Fan, Gas Cooktop, Microwave, Double Oven, Refrigerator, Washer, Water Purifier Owned
FlooringCarpet, Marble, Wood
Exterior
Private PoolExterior FeaturesBalcony, Dock, Private Yard
Lot Size4.94 acres
Building Information
Year Built2000
Stories2
Roof Type104
Garage Spaces9
Land Information
APN01627001380000
Lot Number16-A
SubdivisionLake Shore Ranch Subd No 1 Resub Revised
Land UseResidential
Legal DescriptionLAKE SHORE RANCH SUBD NO 1 RESUB REVISED PLAT OF LOTS 16-23 LOT 16-A
Census Tract037600
Assessed Land Value$1,499,550
Assessed Improvement Value$9,450,353
Assessment Year2025
About this property
A beautiful, waterfront estate awaits on a very private cul-de-sac w/ 1,041 ft of Lake Travis shoreline. Upon entering the front gate, you are greeted with an exquisitely fashioned driveway of beautiful stone, wrapping in multiple directions around and through the property. A French Provençal feel is incorporated through expertly done masonry, capturing the essence of how the earth intended natural tones to work together, all culminating in one of the most prolific estates ever built on Lake Travis.Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$10,949,903
Estimated Property Value
$3,697,413Estimated Mortgage Balance
$7,259,644Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$65,699 /month
Positive
Cash Flow Estimate:
$21,900 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$20,393/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$189,967
$10,949,903
2025
$1,499,550
$9,450,353
$10,949,903
No
Tax History
Year
Tax Paid
Assessed Value
2024
$189,967
$10,949,903
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Midfirst Bank
Open End Mortgage / Open End With Future Advance Clause
$4,080,000
No
First
May 18, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$3,697,413
$7,252,490
66%
34%
$24,462/mo
12.4%