$1,020,000
NAL Estimated Property Value209 Varco Dr, Lakeway, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Self Cleaning Oven, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size12,946 sqft
Building Information
Year Built2011
Stories2
Roof Type105
Garage Spaces3
Land Information
APN01296806710000
Lot Number14A
SubdivisionRidge At Alta Vista Subd The Resub
Land UseResidential
Legal DescriptionLOT 14A BLK D RIDGE AT ALTA VISTA SUBD THE RESUB OF LTS 55-63,83-95,131-152 BLK A,LTS 34-36,43-56 BLK B & LT 6 BLK C
Census Tract034000
Assessed Land Value$264,522
Assessed Improvement Value$647,688
Assessment Year2025
About this property
Easy to show ~Gehan-built in gated community~Semi-Custom w/details~3-car garage~Yard w/lg play area~Covered HighEnd Outdoor Kitchen:sink &grill~Lg. Laundry~Formal Dining~Lg Office~Lg Master w/windows~Bath w/seamless shower/granite/tub~Open Plan down: granite bar, breakfast nook, living w/stone fireplace~Contemporary cabinets~Stainless appliances~2nd Living Up~Sound-proof Media w/High-end speakers~3 additional bdrms up w/Lg closets~Community has playground/clubhouse/pool/tennis/gym. Sprinkler Sys:Yes
Investor Tools
$1,020,000
Estimated Property Value
$643,987Estimated Mortgage Balance
$377,266Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,120 /month
Positive
Cash Flow Estimate:
$2,040 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,535/month
$95/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,315
$912,210
2025
$264,522
$647,688
$912,210
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,315
$912,210
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$712,000
No
First
Apr 2, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$643,987
$444,013
40%
63%
$4,269/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$4,364/mo
$-1,344/mo
3.6%
