$461,000
NAL Estimated Property Value20917 Waterside DR 12, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Free-Standing Range, Refrigerator, Washer
FlooringCarpet, Tile
Exterior
Lot Size7,954 sqft
Building Information
Year Built2002
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01608804130000
Lot Number12
SubdivisionWaterside Oaks Condominium Amended
Land UseResidential
Legal DescriptionUNT 12 WATERSIDE OAKS CONDOMINIUM AMENDED PLUS 2.3255 % INT IN COM AREA
Census Tract037400
Assessed Land Value$23,866
Assessed Improvement Value$432,831
Assessment Year2025
About this property
New carpet, paint- July 2017. Shows really well with lake views. End unit in gated community. One of the few that comes up for sale, Nautica Floor plan.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$461,000
Estimated Property Value
$112,619Estimated Mortgage Balance
$348,381Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,766 /month
Positive
Cash Flow Estimate:
$922 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$429/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,843
$345,282
2025
$23,866
$432,831
$456,697
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,843
$345,282
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Credit Union Of Texas
Conventional
$125,000
No
First
Mar 11, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$112,619
$348,381
75%
24%
$750/mo
