$324,000
NAL Estimated Property Value18605 Silent Water Way, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Water Heater, Water Purifier Owned, Water Softener Owned
FlooringCarpet, Tile
Exterior
Lot Size6,408 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02765507100000
Lot Number21
SubdivisionVillages Of Hidden Lake Phs 2a The
Land UseResidential
Legal DescriptionLOT 21 BLK H VILLAGES OF HIDDEN LAKE PHS 2A THE
Census Tract046900
Assessed Land Value$45,353
Assessed Improvement Value$266,080
Assessment Year2025
About this property
Whether you're starting out or downsizing, this one is ready to go and waiting for you! Popular Villages of Hidden Lake! LIVING WIDE OPEN TO KITCHEN so you won't miss a beat when entertaining!! FORMAL DINING! HIGH CEILINGS! HARD TILE (Extended entry & ALL wet areas!! - Master w/ DUAL SINKS, GARDEN TUB, SEPARATE SHOWER & LINEN CLOSET!! COVERED FRONT PORCH, BACK PATIO & LARGE BACKYARD! Park, Pool & Pflugerville schools. SUPER CONVENIENT to TOLL, SHOPPING & HAWAIIAN FALLS!! WHAT ARE YOU WAITING FOR?FEMA - Unknown Restrictions: Yes
Investor Tools
$324,000
Estimated Property Value
$189,231Estimated Mortgage Balance
$135,217Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$527/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,699
$311,433
2025
$45,353
$266,080
$311,433
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,699
$311,433
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$226,000
Yes
First
Apr 16, 2018
May 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,231
$125,769
39%
58%
$1,355/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,250/mo
$1,755/mo
+$495/mo
8.3%
