$987,000
NAL Estimated Property Value206 Tumbling Stream CV, Lakeway, TX, 78734
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Oven, Self Cleaning Oven
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesDock, Boat Slip
Lot Size17,698 sqft
Building Information
Year Built2018
Stories2
Roof Type104
Garage Spaces2
Land Information
APN01398313430000
Lot Number13A
SubdivisionVillas At Rough Hollow South Shore Amend
Land UseResidential
Legal DescriptionUNT 13A VILLAS AT ROUGH HOLLOW SOUTH SHORE AMENDED THE PLUS 2.0 % INT IN COM AREA
Census Tract035400
Assessed Land Value$88,488
Assessed Improvement Value$886,410
Assessment Year2025
About this property
Resort Style Living. Lake Ridge offers paired villas from the $600s in Rough Hollow's newest resort style community! Private gated, waterfront enclave walking distance to Rough Hollow Yacht Club and Grille is the ideal location for a home in a 'lock and leave' community. Amazing Lake Travis views from master bedroom and entertaining spaces. Soaring ceilings in the great room and huge study could be 4th bed. Luxury comes standard with Thermador appliances & designer finishes. Ready for Move in AugustRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$987,000
Estimated Property Value
$528,656Estimated Mortgage Balance
$458,344Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,922 /month
Positive
Cash Flow Estimate:
$1,974 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,426/month
$427/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,175
$820,860
2025
$88,488
$886,410
$974,898
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,175
$820,860
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Financing Unlimited Inc
Conventional
$484,300
No
First
Sep 6, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$528,656
$458,344
46%
54%
$3,644/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$4,071/mo
$-1,191/mo
3.5%
