$754,000
NAL Estimated Property Value20301 Continental Dr, Lago Vista, TX, 78645
Off Market
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size1.01 acres
Building Information
Year Built2023
Garage Spaces9
Land Information
APN01608605220000
Lot Number2
SubdivisionLisa Lago Estates
Land UseResidential
Legal DescriptionLISA LAGO ESTATES BLK A LOT 2
Census Tract037400
Assessed Land Value$278,640
Assessed Improvement Value$321,070
Assessment Year2025
About this property
Waterfront Lake Travis Lot, 349 ft. of shoreline. 1.00 Acre, water & sewer lines along street at $9400 approx combined cost thru City of Lago Vista to connect. Very wide back yard with live oak tree cluster above shoreline for a lovely patio setting for entertaining, dining, picnics, lounging, and playing. Scenic Lake Travis Views. Boat Dock is allowed once home is built. 1800 sq ft minimum home. Zoned R-1G. Lot cleared of brush and ready to build on. Bring your own builder.Restrictions: Yes
Investor Tools
$754,000
Estimated Property Value
$1,595,754Estimated Mortgage Balance
$754,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,524 /month
Positive
Cash Flow Estimate:
$1,508 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,300/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,831
$599,710
2025
$278,640
$321,070
$599,710
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,831
$599,710
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zb Na
Building Or Construction Loan
$1,700,000
No
First
Oct 28, 2022
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,595,754
N/A
0%
212%
$8,614/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$8,614/mo
$-6,104/mo
4.0%
