$440,185
NAL Estimated Property Value21311 Bison Trl, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringConcrete
Exterior
Lot Size9,535 sqft
Building Information
Year Built2014
Stories1
Roof Type112
Garage Spaces1
Land Information
APN01887601540000
Lot Number12389
SubdivisionBar-K Ranches Plat 12
Land UseResidential
Legal DescriptionLOT 12389 BAR-K RANCHES PLAT 12
Census Tract036400
Assessed Land Value$111,516
Assessed Improvement Value$328,669
Assessment Year2025
About this property
PANORAMIC Lake Travis views!
Investor Tools
$440,185
Estimated Property Value
$469,065Estimated Mortgage Balance
$440,185Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,599 /month
Positive
Cash Flow Estimate:
$1,200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$767/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,998
$440,185
2025
$111,516
$328,669
$440,185
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,998
$440,185
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amplify Cu
Conventional
$506,250
No
First
May 9, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$469,065
N/A
0%
107%
$2,453/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$2,603/mo
$-433/mo
5.9%
