$3,349,000
NAL Estimated Property Value201 Gold Nugget Rd, Wimberley, TX, 78676
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Gas Cooktop, Disposal, Refrigerator, Range Hood, Trash Compactor, Tankless Water Heater, Vented Exhaust Fan, Wine Refrigerator, Microwave, Range
FlooringConcrete, Tile
Exterior
Lot Size26.33 acres
Building Information
Year Built1988
Stories1
Roof Type112
Garage Spaces3
Land Information
APNR19230
SubdivisionHarrison Young Survey
Land UseResidential
Legal DescriptionA0512 A0512 - HARRISON YOUNG SURVEY, ACRES 26.332 TAX CODES:RSP,SWI
Census Tract010811
Assessment Year2025
About this property
ENJOY PANORAMIC 180 HILL COUNTRY VIEWS from this private and secluded 26 + acre property boasting one of the highest elevations in Hays County (according to the Owners) The 3/2 SFH has great bones and could be remodeled into your dream home w/ a wonderful stone fireplace, open kitchen area and sparkling in ground pool. Many possibilities including subdividing, fencing for ag exemption or using it for your private retreat. Beautiful views from many points on this hidden jewel.FEMA - Unknown Sprinkler Sys:Yes
Investor Tools
$3,349,000
Estimated Property Value
$1,589,049Estimated Mortgage Balance
$1,759,951Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$20,094 /month
Positive
Cash Flow Estimate:
$6,698 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,815/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$29,033
$2,184,315
2025
N/A
N/A
$2,772,420
No
Tax History
Year
Tax Paid
Assessed Value
2024
$29,033
$2,184,315
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Commercial
$1,625,000
No
First
Feb 21, 2025
Jan 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,589,049
$1,759,951
52%
47%
$9,743/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$9,743/mo
$-7,743/mo
0.7%
