$1,613,000
NAL Estimated Property Value200 Brunson Ln, Wimberley, TX, 78676
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Exhaust Fan, Double Oven, Refrigerator, Electric Water Heater, Water Softener Owned
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard, RV Hookup
Lot Size5.37 acres
Building Information
Year Built2008
Stories2
Roof Type112
Garage Spaces4
Land Information
APNR32159
Lot Number3
SubdivisionHollowrock Subd Sec 1
Land UseResidential
Legal DescriptionHOLLOWROCK SUBD SEC 1, LOT 3, ACRES 5.368 TAX CODES:RSP,SWI
Census Tract010812
Assessed Land Value$423,190
Assessed Improvement Value$1,050,050
Assessment Year2025
About this property
Custom Southern Living Elegant Engineer's home, one owner. Rock & stucco, w/ 10' ceilings, 4 bdrms. 3 1/2 baths plus cabin guest qtrs. Avonite counters, 2 liv rms., 2 dining areas, formal dining, 2 fplcs., tile floors, crown molding, double pane windows, beveled glass entry door, master w/ sitting area, great decks. Yard gold fish pond, trees, 2 car carport, green house. Family Guest cabin w/ 1 bdrm, kitchen ,2 car garage. Allowed 2 horses. Huge reduction of $40,000. .Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,613,000
Estimated Property Value
$866,917Estimated Mortgage Balance
$749,443Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,678 /month
Positive
Cash Flow Estimate:
$3,226 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,525/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,232
$1,473,240
2025
$423,190
$1,050,050
$1,473,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,232
$1,473,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$956,620
No
First
Apr 26, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$866,917
$606,323
41%
54%
$5,736/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$6,136/mo
$-3,816/mo
1.7%
