$498,000
NAL Estimated Property Value20801 Jones Cv, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Stainless Steel Appliance(s)
FlooringTile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size14,993 sqft
Building Information
Year Built2020
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01628612380000
Lot Number15094
SubdivisionHighland Lake Estates Sec 15
Land UseResidential
Legal DescriptionLOT 15094 HIGHLAND LAKE ESTATES SEC 15
Census Tract037400
Assessed Land Value$64,762
Assessed Improvement Value$383,220
Assessment Year2025
About this property
This home is located in a nice quiet culdesac with a beautiful hill country view and is only 1-2 miles away from Lake Travis. This is a beautifully designed two-story home by Kenwood Homes. This home has an exquisite deck located on the second story with a rolling view of the hill country. The home has an amazing open floor plan blanketed with natural light throughout the entire home. Three large bedrooms, with two full bathrooms, and one-half bathroom.
Investor Tools
$498,000
Estimated Property Value
$278,656Estimated Mortgage Balance
$219,894Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,988 /month
Positive
Cash Flow Estimate:
$996 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$918/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,532
$447,982
2025
$64,762
$383,220
$447,982
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,532
$447,982
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$309,900
No
First
Jan 19, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,656
$195,344
41%
56%
$1,859/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$2,009/mo
+$161/mo
5.2%
