Last 24 Hours
$1,313,000
NAL Estimated Property Value19400 Tabasco Cat TRL, Spicewood, TX, 78669
$1,330,342 ARV
Off Market
5 Beds
4 Bath
2,870 Sq Ft
Condos / Townhouses
$357.14 / sqft
Built in 2016Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 5
Bathrooms Full 3Bathrooms Half 1
Indoor Fireplace
Garage Available
Heating
CoolingExterior
Lot Size16,113 sqft
Building Information
Year Built2016
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01588004200000
Lot Number19
SubdivisionCliffside Condominiums Amended
Land UseResidential
Legal DescriptionUNT 19 CLIFFSIDE CONDOMINIUMS AMENDED PLUS 3.5714 % INT IN COM AREA
Census Tract035200
Assessed Land Value$302,081
Assessed Improvement Value$994,200
Assessment Year2025
About this property
The Cliffside Cottages are an enclave of lake homes within the sought after Reserve of Lake Travis community. Beautifully landscaped courtyards provide a tranquil and private outdoor haven. Later, large covered decks provide a wonderful place to view the sunset from your hilltop home. Texas living at its finest, the combination of stacked stone and rustic woods creates a warm and welcoming environment for relaxed lakeside living. This is the largest model, the Colorado with 5 beds, 3,5 baths & 2 garages.Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,313,000
Estimated Property Value
$666,322Estimated Mortgage Balance
$646,678Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,330,342
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,878 /month
Positive
Cash Flow Estimate:
$2,626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,198/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,808
$1,296,281
2025
$302,081
$994,200
$1,296,281
No
Tax History
Year
Tax Paid
Assessed Value
2024
$19,808
$1,296,281
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Morgan Stanley Private Bank Na
Conventional
$750,000
No
First
Jul 31, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$666,322
$646,678
49%
51%
$4,497/mo
12.4%