Last 24 Hours
$505,892
NAL Estimated Property Value20606 Henry Ave, Lago Vista, TX, 78645
Off Market
3 Beds
3 Bath
2,149 Sq Ft
$197.03 / sqft
Built in 2019Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating
CoolingExterior
Private PoolExterior FeaturesBoat Ramp
Lot Size9,448 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01648604040000
Lot Number12195
SubdivisionHighland Lake Estates Sec 12 Amended
Land UseResidential
Legal DescriptionLOT 12195 HIGHLAND LAKE ESTATES SEC 12 AMENDED
Census Tract037400
Assessed Land Value$52,002
Assessed Improvement Value$453,890
Assessment Year2025
About this property
Level lot with utilities close by. Will need to verify costs to bring utilities to lot.Adjacent lot also available for sale.Restrictions: Yes
Investor Tools
$505,892
Estimated Property Value
$231,462Estimated Mortgage Balance
$274,430Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,035 /month
Positive
Cash Flow Estimate:
$1,012 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$702/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,892
$505,892
2025
$52,002
$453,890
$505,892
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,892
$505,892
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loanpeople Llc
Conventional
$260,000
No
First
Sep 15, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,462
$274,430
54%
46%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$1,689/mo
+$481/mo
5.1%
12.4%