$478,000
NAL Estimated Property Value1913 Clubhouse Hill Dr, Spicewood, TX, 78669
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Microwave
FlooringCarpet, Tile, Wood
Exterior
Lot Size8,407 sqft
Building Information
Year Built1990
Stories1
Roof Type104
Land Information
APN05741501220000
Lot Number19
SubdivisionRanch Sec 12-A The
Land UseResidential
Legal DescriptionLOT 19 RANCH SEC 12-A THE
Census Tract035300
Assessed Land Value$68,263
Assessed Improvement Value$383,217
Assessment Year2025
About this property
Spectacular panoramic views of championship Arnold Palmer Golf Course and Hill Country. Perfect weekend getaway golf cottage just a few steps away from all the amenities of a private country club. Nice décor, with Uba Tuba Granite counter tops and stainless appliances. Two huge and private bedrooms and baths. Located in prestigious Barton Creek Lakeside with 24-hr manned security gate, tennis courts, olympic sized swimming pool, marina, and large fitness center.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$478,000
Estimated Property Value
$316,186Estimated Mortgage Balance
$162,599Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,868 /month
Positive
Cash Flow Estimate:
$956 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
$2,700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,749
$451,480
2025
$68,263
$383,217
$451,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,749
$451,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$330,000
No
First
Dec 22, 2022
Jan 2063
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$316,186
$161,814
33%
66%
$2,005/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$4,705/mo
$-3,079/mo
4.1%
