$861,000
NAL Estimated Property Value208 Marina View WAY, 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 FeaturesBoat Slip, Dock
Lot Size17,698 sqft
Building Information
Year Built2017
Stories2
Roof Type104
Garage Spaces2
Land Information
APN01398313140000
Lot Number10A
SubdivisionVillas At Rough Hollow South Shore Amend
Land UseResidential
Legal DescriptionUNT 10A VILLAS AT ROUGH HOLLOW SOUTH SHORE AMENDED THE PLUS 2.0 % INT IN COM AREA
Census Tract035400
Assessed Land Value$92,912
Assessed Improvement Value$840,123
Assessment Year2025
About this property
Picturesque canyon and water views enhance the indoor & outdoor living spaces. Light bright kitchen with Thermador appliances & open to the living and dining. Great views from master suite on main level. 2 more bedrooms, bath and a large game room on lower level. Lake Ridge offers paired villas in Rough Hollow's resort style neighborhood. Privately gated waterfront homes next to Yacht Club/Marina & Grille. Exterior landscape maintained by HOARestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$861,000
Estimated Property Value
$558,866Estimated Mortgage Balance
$302,134Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,166 /month
Positive
Cash Flow Estimate:
$1,722 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$359/month
$427/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$796,495
2025
$92,912
$840,123
$933,035
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$796,495
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brandon A Freeman
Assumption
$576,000
Yes
First
Aug 28, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$558,866
$302,134
35%
65%
$3,454/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$3,881/mo
$-1,001/mo
4.0%
