$2,394,000
NAL Estimated Property Value24300 Spur Trl, Spicewood, TX, 78669
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Double Oven, Dryer, Dishwasher, Energy Star Qualified Appliances, Gas Cooktop
FlooringConcrete, Tile
Exterior
Exterior FeaturesDock, Exterior Steps, Rv Hookup, Barbecue
Lot Size5.09 acres
Building Information
Year Built2008
Stories2
Roof Type104
Garage Spaces6
Land Information
APN05501201330000
Lot Number2
SubdivisionLick Creek Ranch Phs I
Land UseResidential
Legal DescriptionLOT 2 LICK CREEK RANCH PHS I
Census Tract036500
Assessed Land Value$426,461
Assessed Improvement Value$1,359,972
Assessment Year2025
About this property
Pedernales River custom contemporary on 5 breathtaking acres. Privately gated & surrounded by lush trees. Enjoy the tranquil setting on the enclosed porch, large balcony, or waterfront sun deck. Three walking trails down to 261' of water frontage. Main house w/ 4 beds & 4.5 baths. Guest house above 4 car garage with 1 bed, 1 bath, large living, & full kitchen. Green features inc: rainwater collection, geo-thermal heating/cooling & more. Picturesque retreat ready for memorable moments w/ family & friends.Guest Accommodations: Yes Restrictions: Yes
Investor Tools
$2,394,000
Estimated Property Value
$664,963Estimated Mortgage Balance
$1,729,037Estimated Equity
73% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$14,364 /month
Positive
Cash Flow Estimate:
$4,788 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,735/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,853
$1,756,791
2025
$426,461
$1,359,972
$1,786,433
No
Tax History
Year
Tax Paid
Assessed Value
2024
$20,853
$1,756,791
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Morgan Stanley Private Bank Na
Conventional
$750,000
No
First
Jul 27, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$664,963
$1,806,037
73%
28%
$4,497/mo
