$1,421,828
NAL Estimated Property Value21609 Serendipity Pl, Spicewood, TX, 78669
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Convection Oven, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size43,499 sqft
Building Information
Year Built2016
Stories2
Roof Type112
Garage Spaces4
Land Information
APN05410301010000
Lot Number14
SubdivisionColonia Serendipity
Land UseResidential
Legal DescriptionLOT 14 BLK A COLONIA SERENDIPITY
Census Tract035300
Assessed Land Value$120,000
Assessed Improvement Value$1,301,828
Assessment Year2025
About this property
Stunning Hill Country panoramic views from every room. Unparalleled quality& finishes from award-winning builder. Open living w sliding wall of windows overlooks stunning outdoor space& infinity edge pool. Unique features include see-through glass fireplace& custom barn doors. High-End stainless appliances.Floating master cabinets, w soaking tub overlooking hill country. Under 10 min to Hill Country Galleria. Energy Efficient. Private well. 3 bedrooms w possibility of converting upstairs study into a 4thRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,421,828
Estimated Property Value
$539,505Estimated Mortgage Balance
$882,323Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,531 /month
Positive
Cash Flow Estimate:
$2,844 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,466/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,479
$1,421,828
2025
$120,000
$1,301,828
$1,421,828
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,479
$1,421,828
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$603,586
No
First
Nov 2, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$539,505
$882,323
62%
38%
$3,619/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$4,319/mo
$-2,231/mo
1.8%
