$958,000
NAL Estimated Property Value18132 Old Burnet Rd, Jonestown, TX, 78645
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size1.01 acres
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces4
Land Information
APN01726602030000
Lot Number3
SubdivisionShipley Estates Amendment
Land UseResidential
Legal DescriptionLOT 3 SHIPLEY ESTATES AMENDMENT
Census Tract037600
Assessed Land Value$252,664
Assessed Improvement Value$517,122
Assessment Year2025
About this property
6 lot subdivision. Access is from concrete paved easement at rear of lot. Partial view of lake. Good Hill Country vitas. No HOA fees, but The Hollows HOA is available. Bank owned. Sold "AS-IS, without representation or warranty of any kind, whatsoever. Conveyance by Special Warranty Deed of form & substance acceptable to seller. Bank addendum required.Restrictions: Yes
Investor Tools
$958,000
Estimated Property Value
$982,957Estimated Mortgage Balance
$958,000Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,748 /month
Positive
Cash Flow Estimate:
$1,916 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,971/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,868
$769,786
2025
$252,664
$517,122
$769,786
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,868
$769,786
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$1,062,500
No
First
Apr 18, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$982,957
$11,043
1%
103%
$6,371/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$6,371/mo
$-3,861/mo
3.1%
