$1,550,828
NAL Estimated Property Value28 Club Estates Pkwy, The Hills, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Refrigerator
FlooringTile
Exterior
Exterior FeaturesBalcony
Lot Size13,573 sqft
Building Information
Year Built1983
Stories1
Roof Type104
Garage Spaces2
Land Information
APN01357802010000
Lot Number729
SubdivisionHills Of Lakeway Phs 1 The
Land UseResidential
Legal DescriptionLOT 729 HILLS OF LAKEWAY PHS 1 THE
Census Tract036900
Assessed Land Value$928,157
Assessed Improvement Value$622,671
Assessment Year2025
About this property
One-of-a-kind Foster+Meier home designed for Coach Tom Landry. Perched on the 18th Green/Waterfall of the Jack Nicklaus Golf Course in The Hills, this fabulous single story U-Shaped home is the epitome of indoor/outdoor living. Entertain in the center courtyard with large covered patio and in-ground pool, take in the golf course views from the rooftop terrace, and host friends and family in private casita with kitchenette.
Investor Tools
$1,550,828
Estimated Property Value
$0Estimated Mortgage Balance
$1,550,828Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,305 /month
Positive
Cash Flow Estimate:
$3,102 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,630/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$23,805
$1,550,828
2025
$928,157
$622,671
$1,550,828
No
Tax History
Year
Tax Paid
Assessed Value
2024
$23,805
$1,550,828
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,550,828
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,610/mo
$475/mo
+$2,135/mo
2.0%
