$431,000
NAL Estimated Property Value21108 Packsaddle Trl, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range
FlooringWood
Exterior
Lot Size35,061 sqft
Building Information
Year Built1996
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01827814080000
Lot Number1955
SubdivisionLago Vista Estates Sec 6
Land UseResidential
Legal DescriptionLOT 1955 LAGO VISTA ESTATES SEC 6
Census Tract037300
Assessed Land Value$70,010
Assessed Improvement Value$332,319
Assessment Year2025
About this property
Wonderful investment opportunity. Sold AS IS. Beautiful lot with spring fed creek. Will go quickly.Restrictions: Yes
Investor Tools
$431,000
Estimated Property Value
$179,205Estimated Mortgage Balance
$251,795Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,586 /month
Positive
Cash Flow Estimate:
$862 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$668/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,856
$402,329
2025
$70,010
$332,319
$402,329
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,856
$402,329
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Fha
$195,140
Yes
First
Jan 3, 2022
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,205
$282,795
61%
42%
$1,170/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,300/mo
+$1,210/mo
7.0%
