$444,000
NAL Estimated Property Value22303 Shotts Dr, Spicewood, TX, 78669
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal
FlooringConcrete, Stone
Exterior
Lot Size13,795 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces2
Land Information
APN05540104130000
Lot Number1083
SubdivisionBriarcliff Inc Sec 10
Land UseResidential
Legal DescriptionLOT 1083 BRIARCLIFF INC SEC 10
Census Tract035200
Assessed Land Value$130,272
Assessed Improvement Value$289,422
Assessment Year2025
About this property
High-end build industrial/farmhouse style home on a fabulous lot. Single story home with 3 bedrooms plus office. Stainless kitchen with custom cabinets, stained and sealed concrete floors, decorative ceiling beams, 5 speaker surround sound, security wiring and energy efficient extras. Seller invested heavily in back yard and has created flat yard space. Located in Briarcliff with marina, golf, park, trails and more. Lake Travis ISD Exemplary schools. low taxes and low HOA fees.Restrictions: Yes
Investor Tools
$444,000
Estimated Property Value
$370,544Estimated Mortgage Balance
$73,456Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,664 /month
Positive
Cash Flow Estimate:
$888 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$603/month
$215/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,010
$419,694
2025
$130,272
$289,422
$419,694
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,010
$419,694
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Phh Mortgage Services Corp
Conventional
$402,000
No
First
Mar 25, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$370,544
$71,456
16%
83%
$2,411/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,626/mo
$-538/mo
5.6%
