$1,004,000
NAL Estimated Property Value26700 Woodpecker Trl, Spicewood, TX, 78669
Off Market
Highlights
Interior
Exterior
Lot Size35,284 sqft
Building Information
Year Built2021
Stories1
Roof Type121
Garage Spaces2
Land Information
APN05741201120000
Lot Number7
SubdivisionRanch Sec 11 The
Land UseResidential
Legal DescriptionLOT 7 BLK 1 RANCH SEC 11 THE
Census Tract035300
Assessed Land Value$411,064
Assessed Improvement Value$554,487
Assessment Year2025
About this property
Beautiful Lot for Building your Custom Home. Backs to meticulously maintained Golf Course and serene Pond. Idyllic setting on the edge of Lake Travis. Mature oak trees. Country Club neighborhood amenities: Marina, Boat Slips, Tennis Courts, Community Pool & ClubHouse. Live near nature / Hiking and Biking ~ only 20 minutes from the Hill Country Galleria with excellent Shopping and Dining (Whole Foods, Lowes, and Farmer's Market etc.) Gated Community with 24 hr Security. Call agent for showingsRestrictions: Yes
Investor Tools
$1,004,000
Estimated Property Value
$650,616Estimated Mortgage Balance
$353,384Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,024 /month
Positive
Cash Flow Estimate:
$2,008 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$817/month
$840/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,788
$965,551
2025
$411,064
$554,487
$965,551
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,788
$965,551
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Building Or Construction Loan
$738,749
No
First
Apr 5, 2021
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$650,616
$353,384
35%
65%
$2,966/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$3,806/mo
$-2,180/mo
1.9%
