$451,796
NAL Estimated Property Value21608 Boggy Ford Rd, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size8,969 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01649021180000
Lot Number33216
SubdivisionHighland Lake Estates Sec 33
Land UseResidential
Legal DescriptionLOT 33216 HIGHLAND LAKE ESTATES SEC 33
Census Tract037400
Assessed Land Value$42,909
Assessed Improvement Value$408,887
Assessment Year2025
About this property
This lovely 3/2 with office is waiting for you. AFTER THE SELLERS PURCHASED THIS HOME THEY ADDED *fencing in back yard *large, covered, outdoor living/patio area with fireplace & TV (concrete foundation seamless to the house) *epoxy flooring in garage. Don't miss out on this practically NEW home. TEXT AGENT FOR SHOWING APPROVAL.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$451,796
Estimated Property Value
$44,422Estimated Mortgage Balance
$407,465Estimated Equity
90% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,711 /month
Positive
Cash Flow Estimate:
$904 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$572/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,602
$451,796
2025
$42,909
$408,887
$451,796
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,602
$451,796
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Funding Inc
Va
$50,000
Yes
First
Jul 6, 2020
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$44,422
$407,374
90%
10%
$300/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$430/mo
+$1,740/mo
5.8%
