$1,627,735
NAL Estimated Property Value2100 Cisco Dr, Spicewood, TX, 78669
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size1.75 acres
Building Information
Year Built2021
Stories1
Roof Type121
Garage Spaces4
Land Information
APN05740901490000
Lot Number5
SubdivisionBarton Creek Lakeside Phs 7
Land UseResidential
Legal DescriptionLOT 5 BLK A BARTON CREEK LAKESIDE PHS 7
Census Tract035300
Assessed Land Value$180,000
Assessed Improvement Value$1,447,735
Assessment Year2025
About this property
Absolutely beautiful flat, level, wide lot in Barton Creek Lakeside. This lot will be perfect for building you custom home and is wide and deep enough to have many options on type of home. The views out your back door will be breathtaking. Don't miss out on this great lot! Located in the exclusive gated/guarded private country club of Barton Creek Lakeside. Arnold Palmer designed golf course, pool, fitness, & tennis. Lake access via community ramp. Slips in marina available.FEMA - Unknown Restrictions: Yes
Investor Tools
$1,627,735
Estimated Property Value
$2,107,294Estimated Mortgage Balance
$1,627,735Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,766 /month
Positive
Cash Flow Estimate:
$3,255 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,352/month
$1,080/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,089
$1,627,735
2025
$180,000
$1,447,735
$1,627,735
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,089
$1,627,735
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial Savings Fa
Building Or Construction Loan
$1,227,633
No
First
Aug 30, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,107,294
N/A
0%
129%
$13,837/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$14,917/mo
$-12,501/mo
1.8%
