Last 24 Hours
$1,828,000
NAL Estimated Property Value19516 Flying J Blvd Fl Ying, Spicewood, TX, 78669
Off Market
4 Beds
3 Bath
3,896 Sq Ft
Built in 2021Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating
CoolingExterior
Exterior FeaturesDock
Lot Size1.02 acres
Building Information
Year Built2021
Stories2
Roof Type121
Garage Spaces4
Land Information
APN01588002020000
Lot Number32
SubdivisionReserve At Lake Travis The
Land UseResidential
Legal DescriptionLOT 32 BLK A RESERVE AT LAKE TRAVIS THE
Census Tract035200
Assessed Land Value$330,220
Assessed Improvement Value$1,124,129
Assessment Year2025
About this property
Over 1 acre lot in the gated community of The Reserve at Lake Travis. This is one of a limited number of Hill Country homesites. The Reserve at Lake Travis is Austin's Premier waterfront community with Concierge Marina, Lazy River, Swim Park, Pool Bar and Grill, hot tub, walking/jogging trails, playground, tennis court, fishing pond, The Barn (state-of-the-art entertainment space) and at the Cypress Lodge watch the sunset over the water while enjoying wine with friends.Restrictions: Yes
Investor Tools
$1,828,000
Estimated Property Value
$1,409,207Estimated Mortgage Balance
$423,968Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,968 /month
Positive
Cash Flow Estimate:
$3,656 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,336/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,894
$1,454,349
2025
$330,220
$1,124,129
$1,454,349
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,894
$1,454,349
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Llano National Bank
Unknown
$975,000
No
First
Aug 24, 2021
Aug 2022
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,409,207
$441,793
23%
77%
$9,144/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$9,494/mo
$-7,078/mo
1.6%
12.4%