$567,000
NAL Estimated Property Value21106 Packsaddle Trl, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Exterior
Lot Size40,842 sqft
Building Information
Year Built2022
Stories1
Roof Type121
Garage Spaces3
Land Information
APN01827814070000
Lot Number1954
SubdivisionLago Vista Estates Sec 6
Land UseResidential
Legal DescriptionLOT 1954 LAGO VISTA ESTATES SEC 6
Census Tract037300
Assessed Land Value$70,899
Assessed Improvement Value$409,226
Assessment Year2025
About this property
If you are looking for tranquility this is the lot for you. This property is almost an acre, with a great flat building site with hill country views through the trees. There are some beautiful oaks on this lot also. Easy to build on with water and sewer at the street. Only a very small portion at the back of the lot is in the flood plain, where the creek is. The added bonus is you have access to all the Lago Vista amenities - waterfront parks, boat ramps, tennis courts, fitness center and more.Restrictions: Yes
Investor Tools
$567,000
Estimated Property Value
$0Estimated Mortgage Balance
$567,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,402 /month
Positive
Cash Flow Estimate:
$1,134 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,167/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,175
$480,125
2025
$70,899
$409,226
$480,125
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,175
$480,125
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$590,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$130/mo
+$2,040/mo
4.6%
