Last 24 Hours
$1,054,000
NAL Estimated Property Value2204 Lakehurst Rd, Spicewood, TX, 78669
Off Market
4 Beds
4 Bath
3,700 Sq Ft
$205.14 / sqft
Built in 2013Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2.5
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesOven, Gas Cooktop, Dishwasher, Exhaust Fan, Microwave, Self Cleaning Oven, Stainless Steel Appliance(s)
FlooringCarpet, Tile, Wood
Exterior
Private PoolExterior FeaturesBarbecue, Private Yard
Lot Size27,739 sqft
Building Information
Year Built2013
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01419003080000
Lot Number81
SubdivisionLakehurst Resub
Land UseResidential
Legal DescriptionLOT 81 BLK 5 LAKEHURST RESUB & ABS 2539 SUR 50 CEZEAU G ACR 0.0629 (TOTAL 0.6368AC)
Census Tract035200
Assessed Land Value$166,240
Assessed Improvement Value$813,031
Assessment Year2025
About this property
Better than new 4/3.5 2 story with custom pool and spa. 3 car garage w/ bonus room, main level master, game room, media room, private office, 20 ft soaring ceiling in family room which features a beautifully detailed fireplace. Come home to your very own back yard paradise. Custom pool complete with tanning ledge, spa, waterfall, built-in stools, swim up bar and shade umbrellas. The custom BBQ area is carved out and tucked beside the pool to complete your back yard oasis. Award winning Lake Travis ISDRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,054,000
Estimated Property Value
$115,024Estimated Mortgage Balance
$938,976Estimated Equity
89% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,324 /month
Positive
Cash Flow Estimate:
$2,108 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,449/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,115
$979,271
2025
$166,240
$813,031
$979,271
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,115
$979,271
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
International Bank Of Commerce
Stand Alone Second / Subordinate Position
$130,000
No
First
Jun 5, 2020
Jul 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$115,024
$1,002,976
89%
11%
$780/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$855/mo
+$1,561/mo
2.8%
12.4%