Last 24 Hours
$350,000
NAL Estimated Property Value19415 Timberline Dr, Spicewood, TX, 78669
Off Market
1 Beds
1 Bath
900 Sq Ft
Single Family Residence
$221.11 / sqft
Built in 1962Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 1
Bathrooms Full 1
Indoor Fireplace
Garage Available
Heating
CoolingExterior
Lot Size14,802 sqft
Building Information
Year Built1962
Stories1
Roof Type112
Garage Spaces4
Land Information
APN01548302100000
Lot Number51
SubdivisionEdgewater Beach Sec 1
Land UseResidential
Legal DescriptionLOT 51 EDGEWATER BEACH SEC 1
Census Tract035200
Assessed Land Value$54,893
Assessed Improvement Value$166,729
Assessment Year2025
About this property
Charming lake house close to Edgewater Beach park, and boat ramp.Restrictions: Yes
Investor Tools
$350,000
Estimated Property Value
$234,333Estimated Mortgage Balance
$116,078Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,100 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$329/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,199
$221,622
2025
$54,893
$166,729
$221,622
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,199
$221,622
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Elite Financing Group Llc
Unknown
$249,700
No
First
Dec 12, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$234,333
$197,667
45%
67%
$1,498/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,386/mo
$1,498/mo
$-112/mo
4.8%
12.4%