$409,273
NAL Estimated Property Value2304 Twisted Willow Ln, Leander, TX, 78641
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Vinyl
Building Information
Year Built2020
Stories1
Garage Spaces2
Land Information
APNR-17-W313-5210-C016
Lot Number16
Land UseResidential
Legal DescriptionS11589 - BRYSON PH 2 SEC 1, BLOCK C, LOT 16
Census Tract020340
Assessed Land Value$125,000
Assessed Improvement Value$284,273
Assessment Year2025
About this property
May Completion. Stockton floorplan.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$409,273
Estimated Property Value
$276,957Estimated Mortgage Balance
$132,316Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,456 /month
Positive
Cash Flow Estimate:
$819 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$819/month
$60/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,785
$409,273
2025
$125,000
$284,273
$409,273
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,785
$409,273
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Financial
Fha
$265,010
Yes
First
Jun 11, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,957
$132,316
32%
68%
$1,863/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$1,923/mo
+$577/mo
7.3%
