$436,066
NAL Estimated Property Value20901 Waterside 5, Lago Vista, TX, 78645
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Range, Refrigerator, Self Cleaning Oven
FlooringCarpet, Tile
Exterior
Lot Size7,954 sqft
Building Information
Year Built2002
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01608804060000
Lot Number5
SubdivisionWaterside Oaks Condominium Amended
Land UseResidential
Legal DescriptionUNT 5 WATERSIDE OAKS CONDOMINIUM AMENDED PLUS 2.3255 % INT IN COM AREA
Census Tract037400
Assessed Land Value$23,866
Assessed Improvement Value$412,200
Assessment Year2025
About this property
Waterside Oaks is a gated community, with amazing lake views right out your back door! Plus you have access to all the Lago Vista amenities: waterfront parks, marina, golf, tennis, and much more! Come an see what "lake living" is all about. If you thought you could not afford to live at the lake... think again! This is the most square footage you will get for your money on Lake Travis!!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$436,066
Estimated Property Value
$269,425Estimated Mortgage Balance
$166,641Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,616 /month
Positive
Cash Flow Estimate:
$872 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$661/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,748
$436,066
2025
$23,866
$412,200
$436,066
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,748
$436,066
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Unknown
$200,250
No
First
Feb 28, 2019
Mar 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$269,425
$166,641
38%
62%
$1,801/mo
