$690,000
NAL Estimated Property Value220 E Rio Llano Dr, TX, 78643
Off Market
Highlights
Interior
AppliancesDishwasher, Microwave, Range, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size10.38 acres
Building Information
Year Built1990
Stories1
Roof Type115
Garage Spaces2
Land Information
APN8201
Lot Number14,15
SubdivisionRio Llano
Land UseResidential
Legal DescriptionRIO LLANO UNIT 1 LTS 14 & 15 10.382 AC LAND ACCT (MH ONLY ACCT 68704)
Census Tract970100
Assessed Land Value$149,310
Assessed Improvement Value$498,360
Assessment Year2025
Investor Tools
$690,000
Estimated Property Value
$496,713Estimated Mortgage Balance
$193,287Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,140 /month
Positive
Cash Flow Estimate:
$1,380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$414/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,515
$645,878
2025
$149,310
$498,360
$647,670
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,515
$645,878
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Barrett Financial Group Llc
Conventional
$534,000
No
First
Jul 22, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$496,713
$193,287
28%
72%
$3,202/mo
