$619,000
NAL Estimated Property Value21813 Agarito Ln, Spicewood, TX, 78669
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Convection Oven, Gas Cooktop, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Refrigerator, Self Cleaning Oven, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size9,100 sqft
Building Information
Year Built2013
Stories2
Roof Type105
Garage Spaces2
Land Information
APN05350703040000
Lot Number25
SubdivisionWest Cypress Hills Phs 1 Sec 2
Land UseResidential
Legal DescriptionLOT 25 BLK 7 WEST CYPRESS HILLS PHS 1 SEC 2
Census Tract036500
Assessed Land Value$150,750
Assessed Improvement Value$437,528
Assessment Year2025
About this property
OVER $50K IN BUILDER UPGRADES - TREMENDOUS VALUE! BEST BUY IN WEST CYPRESS HILLS! This spectacular residence backs to greenbelt. Open floor plan features hardwood floors, granite counters, stainless appliances, dbl oven, travertine backsplash, custom cabs, abundant natural light, art niches, frplace, ceiling fans & blinds throughout, granite counters in master bath, wrought iron fence, surround sound in living rm & up. Bonus media or gameroom w/full bath upstairs. Features & upgrades too numerous to list!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$619,000
Estimated Property Value
$280,052Estimated Mortgage Balance
$338,948Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,714 /month
Positive
Cash Flow Estimate:
$1,238 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,309/month
$132/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,617
$588,278
2025
$150,750
$437,528
$588,278
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,617
$588,278
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Discover Bank
Conventional
$300,000
No
First
Oct 21, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$280,052
$340,948
54%
45%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,931/mo
+$485/mo
4.7%
