$750,000
NAL Estimated Property Value217 Climbing Rock Loop, Dripping Springs, TX, 78620
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Oven, Dishwasher, Gas Range, Microwave, Water Purifier Owned, Water Softener Owned
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size10,062 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR170235
Lot Number26
SubdivisionCaliterra
Land UseResidential
Legal DescriptionCALITERRA PHASE THREE SEC NINE, BLOCK F, LOT 26, ACRES 0.231 TAX CODES:RSP,SDS,DHA1
Census Tract010807
Assessed Land Value$216,830
Assessed Improvement Value$426,200
Assessment Year2025
About this property
Enjoy all of Caliterra's amenities including a resort style pool, dog park, on site coffee shop, and Onion Creek in this 4 bedroom, 4 bathroom home with an office, and private backyard with NO DIRECT REAR NEIGHBORS!. Home includes a large loft with an extra large bedroom and bathroom great for guests. The water softener and filtration system will stay!
Investor Tools
$750,000
Estimated Property Value
$383,967Estimated Mortgage Balance
$366,807Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,500 /month
Positive
Cash Flow Estimate:
$1,500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,403/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,082
$643,030
2025
$216,830
$426,200
$643,030
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,082
$643,030
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pulte Mortgage Llc
Conventional
$419,380
No
First
Mar 31, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$383,967
$350,033
47%
51%
$1,853/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,853/mo
+$563/mo
3.9%
