$152,000
NAL Estimated Property Value21013 Highland Lake DR B-32, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesWasher Dryer Stacked, Dishwasher, Free Standing Range, Disposal, Refrigerator
FlooringTile
Exterior
Exterior FeaturesBoat Ramp
Lot Size771 sqft
Building Information
Year Built1981
Stories1
Roof Type105
Land Information
APN01608803450000
Lot Number2
SubdivisionHighland Lake Villas Resub Of
Land UseResidential
Legal DescriptionLOT 2 BLK B HIGHLAND LAKE VILLAS RESUB OF
Census Tract037400
Assessed Land Value$60,945
Assessed Improvement Value$83,522
Assessment Year2025
About this property
Efficiency Unit Single Bedroom and two full baths. Just a little TLC makes this a great opportunity in a complex where units are not available often and don't last long! Move-In and forget the chores, lock the door and go! Enjoy Many Amenities: Lake privileges, Parks, Picnicking, Boat Ramps, Public Golf Course, Local Airport, Community Pool, Walking distance to Lake Travis! With Current Mortgage Interest Rates, a purchase here could be cheaper than rent! Buy for Rental Investment, Weekender, or Live In!Restrictions: Yes
Investor Tools
$152,000
Estimated Property Value
$85,636Estimated Mortgage Balance
$66,364Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$912 /month
Positive
Cash Flow Estimate:
$304 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$322/month
$110/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,106
$144,467
2025
$60,945
$83,522
$144,467
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,106
$144,467
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$96,000
No
First
Oct 6, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$85,636
$66,364
43%
56%
$576/mo
