$1,587,000
NAL Estimated Property Value205 Waters Edge Cv, Dripping Springs, TX, 78620
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesOven, Built-In Electric Oven, Built-In Gas Range, Built-In Refrigerator, Instant Hot Water, Microwave, Electric Oven, Refrigerator, Stainless Steel Appliance(s)
FlooringSee Remarks
Exterior
Exterior FeaturesBalcony
Lot Size34,107 sqft
Building Information
Year Built2019
Stories1
Roof Type112
Garage Spaces4
Land Information
APNR147791
Lot Number41
SubdivisionCaliterra
Land UseResidential
Legal DescriptionCALITERRA PHASE ONE SEC FOUR, BLOCK E, LOT 41, ACRES 0.783 TAX CODES:RSP,SDS,DHA1
Census Tract010807
Assessed Land Value$88,500
Assessed Improvement Value$2,031,009
Assessment Year2025
About this property
Wildwood is an exclusive gated enclave situated among numerous stately oak trees in Caliterra. Select the perfect lot for your Clients dream home. Choose from 5 premier Custom Home Builders to make the dream a reality! Enjoy miles of walking trails meandering through this very special community with an emphasis on green open space. Amenities include/natural gas/BBQ areas/party pavilion/splash pad/community coffee shop/planned resort style pool/playscapes/Onion Creek Access.*Developer Forms Required*Restrictions: Yes Comm. Features: Health Club Discount
Investor Tools
$1,587,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,587,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,522 /month
Positive
Cash Flow Estimate:
$3,174 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,484/month
$1,500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$33,869
$1,563,581
2025
$88,500
$2,031,009
$2,119,509
No
Tax History
Year
Tax Paid
Assessed Value
2024
$33,869
$1,563,581
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,630,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,500/mo
+$916/mo
1.8%
