$1,560,322
NAL Estimated Property Value19921 Rancho Cielo Ct, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5.01 acres
Building Information
Year Built2007
Stories1
Roof Type112
Garage Spaces8
Land Information
APN0170780115
Lot Number15
SubdivisionRancho Cielo
Land Use1 Family Dwelling
Legal DescriptionLOT 15 RANCHO CIELO
Census Tract037300
Assessed Land Value$900,500
Assessed Improvement Value$659,822
Assessment Year2025
About this property
A spectacular hill country showcase home on over 5 acres; located on a private, gated drive. A custom masterpiece designed by the Cornerstone Group architects & emphasizes the natural light & serene setting. Comfortable, open rooms perfect for family & entertaining time. Beamed ceilings, alder wood accents, masonry fireplace, chef's kitchen, limestone counters, in-laws floor plan & extensive amenities listed in attachments. Oversized garage plus an additional detached space for an RV or toys. Easy show, Sprinkler Sys:Yes
Investor Tools
$1,560,322
Estimated Property Value
$1,239,999Estimated Mortgage Balance
$322,262Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,362 /month
Positive
Cash Flow Estimate:
$3,121 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,549/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$1,560,322
2025
$900,500
$659,822
$1,560,322
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$1,560,322
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$1,272,000
No
First
Nov 12, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,239,999
$320,323
20%
79%
$7,627/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$7,627/mo
$-5,117/mo
1.9%
