$500,000
NAL Estimated Property Value21413 Lakefront Dr, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Microwave
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,019 sqft
Building Information
Year Built1985
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01708603010000
Lot Number735
SubdivisionCountry Club Estates Sec 5
Land UseResidential
Legal DescriptionLOT 735 *BELOW 715' COUNTRY CLUB ESTATES SEC 5
Census Tract037300
Assessed Land Value$68,273
Assessed Improvement Value$367,581
Assessment Year2025
About this property
Location, Location. This Victorian style home sits on a corner lot in the Heart of Lago Vista and backs up to the Lago Vista Golf Course, This home has 3 BR and 3 Baths PLUS an office that could convert into a 4th bedroom. The outdoor spaces are beautiful and were made for entertaining. Inside, beautiful wood floors and crown molding give that touch of elegance. Enjoy the nearby private waterfront parks, tennis courts, 2 golf courses, clubhouse with restaurant and more. Great home, Excellent price!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$500,000
Estimated Property Value
$270,600Estimated Mortgage Balance
$229,400Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,000 /month
Positive
Cash Flow Estimate:
$1,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$663/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,456
$417,619
2025
$68,273
$367,581
$435,854
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,456
$417,619
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Roundpoint Mortgage Servicing Corp
Conventional
$197,800
No
First
Oct 7, 2019
Nov 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,600
$248,400
47%
54%
$1,838/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$1,968/mo
+$202/mo
5.2%
