$1,608,802
NAL Estimated Property Value26002 Masters Pkwy, Spicewood, TX, 78669
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDouble Oven, Dishwasher, Gas Cooktop, Disposal, Microwave, Stainless Steel Appliances, Wine Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesDock, Private Yard, Barbecue
Lot Size1.48 acres
Building Information
Year Built2004
Stories1
Roof Type112
Garage Spaces3
Land Information
APN05740901140000
Lot Number14
SubdivisionRanch Sec 9 The
Land UseResidential
Legal DescriptionLOT 14 BLK 1 RANCH SEC 9 THE
Census Tract035300
Assessed Land Value$696,600
Assessed Improvement Value$912,202
Assessment Year2025
About this property
Glamorous Transitional Waterfront home with sparkling pool and private boat dock situated on 1.4 acre lot in Barton Creek Lakeside. Fabulous one story floor plan with Kitchen opening onto large covered patio and outdoor entertaining Kitchen, Pool, Spa and spacious decking. Stone golf cart pathway leads to private boat dock. Luxurious interior finishes include reclaimed ceiling beams, long leaf pine floors stone accent walls and an abundance of windows. Separate entrance to guest quarters.Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,608,802
Estimated Property Value
$462,177Estimated Mortgage Balance
$1,146,625Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,653 /month
Positive
Cash Flow Estimate:
$3,218 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,489/month
$900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,820
$1,608,802
2025
$696,600
$912,202
$1,608,802
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,820
$1,608,802
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Horizon Bank
Conventional
$510,000
No
First
Jun 17, 2021
Jul 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$462,177
$1,146,625
71%
29%
$3,058/mo
