$1,191,000
NAL Estimated Property Value27501 Waterfall Hill Pkwy, Spicewood, TX, 78669
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Double Oven, Electric Water Heater, Water Softener Owned
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size30,100 sqft
Building Information
Year Built2011
Garage Spaces4
Land Information
APN63826
Lot Number16
SubdivisionBarton Creek Lakeside
Land UseResidential
Legal DescriptionS3140 BARTON CREEK LAKESIDE LOT 16 PHASE 5 SEC 1 PHASE 5 SEC 1
Census Tract960802
Assessed Land Value$140,363
Assessed Improvement Value$889,256
Assessment Year2025
About this property
This is a deal! Check $/sq.ft! SINGLE STORY home situated on beautiful corner lot in beautiful part of the of this gated/guarded neighborhood. Inviting entry w/ Durango doors, paver driveway, huge covered/uncovered patios, lg oak trees. No steps entering from garage, open living, spacious kitchen w/ center island, wood shutters, & wide doors/handicap friendly. 4th bdrm or office @ the rear of the home w/ private patio. Private Country Club community, membership voluntary. Lake Travis access. OWNER/AGENTSRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,191,000
Estimated Property Value
$563,408Estimated Mortgage Balance
$629,654Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,146 /month
Positive
Cash Flow Estimate:
$2,382 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,534/month
$840/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,447
$1,029,619
2025
$140,363
$889,256
$1,029,619
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,447
$1,029,619
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$609,000
No
First
Mar 21, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$563,408
$636,592
53%
47%
$3,652/mo
