$766,000
NAL Estimated Property Value206 Malabar St, Lakeway, TX, 78734
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, Electric Cooktop, Exhaust Fan, Microwave, Double Oven, Refrigerator, Self Cleaning Oven, Stainless Steel Appliance(s)
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size15,002 sqft
Building Information
Year Built1969
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01418304040000
Lot Number1217
SubdivisionLakeway Sec 11
Land UseResidential
Legal DescriptionLOT 1217 LAKEWAY SEC 11
Census Tract035400
Assessed Land Value$230,000
Assessed Improvement Value$506,190
Assessment Year2025
About this property
Stunning one story contemporary home with high-end finishes. The is not your usual rental house! Great layout and design with 3 large bedrooms in an in-law arrangement plus there is a study. Powder room. Master suite has large bath and close is professionally outfitted. Lots of natural light with abundant windows, clerestories, and skylights. No pets please.
Investor Tools
$766,000
Estimated Property Value
$435,331Estimated Mortgage Balance
$331,557Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,596 /month
Positive
Cash Flow Estimate:
$1,532 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,166/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,161
$736,190
2025
$230,000
$506,190
$736,190
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,161
$736,190
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$490,000
No
First
Jul 10, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$435,331
$340,669
43%
57%
$2,938/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$2,938/mo
$-58/mo
4.5%
