$2,662,470
NAL Estimated Property Value20317 Rod And Gun Club RD 3, Spicewood, TX, 78669
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, ENERGY STAR Qualified Appliances, Exhaust Fan, Free-Standing Range, Refrigerator, Electric Water Heater
FlooringVinyl
Exterior
Exterior FeaturesBoat Slip, RV Hookup
Lot Size9.41 acres
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces4
Land Information
APN01439202050000
SubdivisionG C & S F R R Co
Land UseResidential
Legal DescriptionABS 2163 SUR 49 G C & S F R R CO ACR 9.4150
Census Tract035200
Assessed Land Value$2,308,320
Assessed Improvement Value$354,150
Assessment Year2025
About this property
9.41 acres on Lake Travis with over 450ft of frontage and open water views along the deep body of Travis. Beautiful live oaks through out the property and flat acreage with a gentle slope into the lake. Limited Restrictions. 2/1 modern farmhouse with large porch acting as guest house, drive through boat garage w/ half bath. Deattached 2nd living space. Property has 2 RV pad sites with covered pavilion/deck and additional electric amp service. Build your dream home and/or use for STR potential.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$2,662,470
Estimated Property Value
$0Estimated Mortgage Balance
$2,662,470Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$15,975 /month
Positive
Cash Flow Estimate:
$5,325 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,109/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$2,662,470
2025
$2,308,320
$354,150
$2,662,470
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$2,662,470
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$2,662,470
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
N/A
+$1,626/mo
0.7%
