Last 24 Hours
$352,000
NAL Estimated Property Value20503 Oak Rdg, Lago Vista, TX, 78645
Off Market
3 Beds
2 Bath
1,554 Sq Ft
Built in 2020Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating
CoolingExterior
Lot Size11,979 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01728012120000
Lot Number483
SubdivisionLago Vista Country Club Estates Sec 4
Land UseResidential
Legal DescriptionLOT 483 LAGO VISTA COUNTRY CLUB ESTATES SEC 4
Census Tract037300
Assessed Land Value$54,279
Assessed Improvement Value$292,989
Assessment Year2025
About this property
Have your piece of the lake life, great neighborhood, quiet street with new homes. Less than 1.5 miles from the boat ramp. Cleared, on a curve can have a good drive way design. Easy access to area schools and businesses. City Hall, Library and Metro Bus stop within walking distance. This great community has many amenities, including 7 waterfront parks, a fitness center, pool, tennis courts, clubhouse, campground, playgrounds, marina, golf course, dining, and more. Buyer to confirm utilities with city.Restrictions: Yes
Investor Tools
$352,000
Estimated Property Value
$217,256Estimated Mortgage Balance
$135,586Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,112 /month
Positive
Cash Flow Estimate:
$704 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$601/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,456
$347,268
2025
$54,279
$292,989
$347,268
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,456
$347,268
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$239,736
No
First
Apr 15, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$217,256
$130,012
37%
62%
$1,438/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$1,568/mo
+$602/mo
7.4%
12.4%