$1,221,000
NAL Estimated Property Value19225 Lost Tree BLVD 1, Spicewood, TX, 78669
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Dryer, Gas Cooktop, Microwave, Oven, Refrigerator, Washer
FlooringTile, Wood, See Remarks
Exterior
Exterior FeaturesBalcony
Lot Size8,904 sqft
Building Information
Year Built2020
Stories3
Roof Type105
Garage Spaces3
Land Information
APN01568006020000
Lot Number1
SubdivisionReserve At Lake Travis Cypress Cove Tree
Land UseResidential
Legal DescriptionUNT 1 RESERVE AT LAKE TRAVIS CYPRESS COVE TREEHOUSES THE PLUS 4.3478 % INT IN COM AREA
Census Tract035200
Assessed Land Value$133,577
Assessed Improvement Value$839,404
Assessment Year2025
About this property
The Reserve at Lake Travis has one-of-a-kind lakefront homes that are newly released! Tour our Treehouse model and experience life at The Reserve. Enjoy 3 Miles of Southshore, award-winning marina, resorts pools & lazy river, lakefront lodge, fishing pond, tennis court, state-of-the-art entertainment ctr, plus more! This home comes with high-end finishes, 2 beds plus a bonus room upstairs. Huge outdoor living areas plus a firepit included. Life is short, buy the lake house!FEMA - Unknown Guest Accommodations: Yes
Investor Tools
$1,221,000
Estimated Property Value
$652,014Estimated Mortgage Balance
$568,986Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,326 /month
Positive
Cash Flow Estimate:
$2,442 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,072/month
$749/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,760
$972,981
2025
$133,577
$839,404
$972,981
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,760
$972,981
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Regions Bank
Conventional
$714,000
No
First
Oct 4, 2021
Mar 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$652,014
$568,986
46%
53%
$4,281/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$5,030/mo
$-2,942/mo
2.1%
