$1,544,000
NAL Estimated Property Value27 Waterfall Dr, The Hills, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesConvection Oven, Cooktop, Gas Cooktop, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Double Oven, Refrigerator, Trash Compactor, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,032 sqft
Building Information
Year Built2017
Stories2
Roof Type104
Garage Spaces2
Land Information
APN01317806020000
Lot Number468
SubdivisionHills Of Lakeway Phs 5 Amended The
Land UseResidential
Legal DescriptionLOT 468 HILLS OF LAKEWAY PHS 5 AMENDED THE
Census Tract036900
Assessed Land Value$631,040
Assessed Improvement Value$720,380
Assessment Year2025
About this property
Construction just completed! Custom home on golf course overlooking the 8th green Exquisite 2-story home features 4 bedrooms 4.5 baths office & game room Open floor plan features a beautiful kitchen & dining area perfect for entertaining Exceptional finishes including MetroQuartz countertops decorative backsplash & state-of-the-art appliances Main floor is 7.5" Sedona Silver Oak wood Gray Goose Quartzite tile surround the luxurious master bathroom Outdoor living area includes room for a pool/spaRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,544,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,544,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,264 /month
Positive
Cash Flow Estimate:
$3,088 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,178/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,422
$1,351,420
2025
$631,040
$720,380
$1,351,420
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,422
$1,351,420
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,419,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$475/mo
+$2,545/mo
2.3%
