$1,505,496
NAL Estimated Property Value2104 Cisco Dr, Spicewood, TX, 78669
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size1.54 acres
Building Information
Year Built2020
Stories1
Roof Type121
Garage Spaces4
Land Information
APN05740901480000
Lot Number6
SubdivisionBarton Creek Lakeside Phs 7
Land UseResidential
Legal DescriptionLOT 6 BLK A BARTON CREEK LAKESIDE PHS 7
Census Tract035300
Assessed Land Value$180,000
Assessed Improvement Value$1,350,583
Assessment Year2025
About this property
Absolutely beautiful flat, level, wide corner 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
$1,505,496
Estimated Property Value
$1,150,582Estimated Mortgage Balance
$354,914Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,033 /month
Positive
Cash Flow Estimate:
$3,011 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,161/month
$1,080/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,407
$1,505,496
2025
$180,000
$1,350,583
$1,530,583
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,407
$1,505,496
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial Savings Fa
Conventional
$510,401
No
First
Sep 29, 2020
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,150,582
$354,914
23%
76%
$7,750/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$8,830/mo
$-6,742/mo
1.7%
