$1,193,992
NAL Estimated Property Value20303 Government Cv, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Convection Oven, Free-Standing Range
FlooringWood
Exterior
Exterior FeaturesBoat Slip, Dock, Outdoor Kitchen, Outdoor Shower, Private Yard
Lot Size14,357 sqft
Building Information
Year Built2002
Stories3
Roof Type112
Garage Spaces6
Land Information
APN01608601470000
Lot Number18015
SubdivisionHighland Lake Estates Sec 18
Land UseResidential
Legal DescriptionLOT 18015 HIGHLAND LAKE ESTATES SEC 18
Census Tract037400
Assessed Land Value$624,000
Assessed Improvement Value$805,798
Assessment Year2025
About this property
Sprinkler Sys:Yes
Investor Tools
$1,193,992
Estimated Property Value
$624,758Estimated Mortgage Balance
$569,234Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,164 /month
Positive
Cash Flow Estimate:
$2,388 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,955/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,489
$1,193,992
2025
$624,000
$805,798
$1,429,798
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,489
$1,193,992
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$618,750
No
First
Jul 10, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$624,758
$569,234
47%
52%
$4,310/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$4,440/mo
$-2,270/mo
2.2%
