$1,744,000
NAL Estimated Property Value200 Rancho Grande Dr, Wimberley, TX, 78676
$1,863,226 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Microwave, Wine Refrigerator
FlooringCarpet, Concrete, Wood
Exterior
Exterior FeaturesDock
Lot Size1.26 acres
Building Information
Year Built1998
Stories1
Roof Type105
Garage Spaces8
Land Information
APNR38874
Lot Number21
SubdivisionRancho Grande
Land UseResidential
Legal DescriptionRANCHO GRANDE, LOT 21, ACRES 1.2578 TAX CODES:RSP,SWI,WEU
Census Tract010812
Assessed Land Value$796,500
Assessed Improvement Value$740,330
Assessment Year2025
About this property
OPEN HOUSE CANCELLED 12/28/19Stunning hill country home on 250 ft. of Lone Man Creek!One-floor living includes spacious gourmet kitchen, fabulous butler’s pantry w/2nd dishwasher,wine fridge, & icemaker, utility/craft room. Master suite w/sitting area, spa like bath, jetted tub, walk-in shower, closet w/built-ins. 2 more bedrooms w/ in-suite baths. Flagstone deck, hot tub, outdoor shower. Many windows w/views of creek & wildlife. Separate entrance to upstairs guest space, retreatRestrictions: Yes
Investor Tools
$1,744,000
Estimated Property Value
$496,840Estimated Mortgage Balance
$1,247,160Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,863,225
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,464 /month
Positive
Cash Flow Estimate:
$3,488 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,030/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,641
$1,259,674
2025
$796,500
$740,330
$1,536,830
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,641
$1,259,674
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Conventional
$548,250
No
First
Jun 29, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$496,840
$947,160
65%
28%
$3,288/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$3,638/mo
$-1,318/mo
1.6%
