$423,863
NAL Estimated Property Value21401 High Dr, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Self Cleaning Oven, Tankless Water Heater, Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size12,855 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01668812110000
Lot Number1541
SubdivisionCountry Club Estates Sec 8
Land UseResidential
Legal DescriptionLOT 1541 COUNTRY CLUB ESTATES SEC 8 & ABS 2171 SUR 265 LINDSAY L ACR .0196
Census Tract037400
Assessed Land Value$68,836
Assessed Improvement Value$355,027
Assessment Year2025
About this property
Custom built home, approx. 2078 sq. ft. per TCAD. Located in the hills in Lago Vista. 3 Bdrms, 2.5 ba., liv. rm w/ high ceilings, picture windows, gas log fireplace, plus a huge versatile 2nd living area. Open kitchen with granite counter tops, ss appliances. Master bdrm with coffered ceiling, walk-in closet, double vanity, jacuzzi type tub, large walk-in shower. Ceramic tile, recent carpet in bedrooms and 2nd living rm. Private covered back patio with hot tub, storage shed w/ electricity & window unit.Restrictions: Yes
Investor Tools
$423,863
Estimated Property Value
$231,714Estimated Mortgage Balance
$192,698Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,543 /month
Positive
Cash Flow Estimate:
$848 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$711/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,411
$423,863
2025
$68,836
$355,027
$423,863
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,411
$423,863
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$276,737
Yes
First
Apr 18, 2018
May 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,714
$192,149
45%
55%
$1,660/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$1,790/mo
+$380/mo
6.1%
