Last 24 Hours
$420,000
NAL Estimated Property Value3 Bullseye Cir, Wimberley, TX, 78676
Off Market
4 Beds
2 Bath
1,977 Sq Ft
Single Family Residence
$214.97 / sqft
Built in 2000Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingBuilding Information
Year Built2000
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR50295
Lot Number51
SubdivisionWoodcreek Sec 11
Land UseResidential
Legal DescriptionWOODCREEK SEC 11, LOT 51 TAX CODES:RSP,SWI
Census Tract010813
Assessed Land Value$41,860
Assessed Improvement Value$364,070
Assessment Year2025
About this property
3 bedrooms + bonus room up could be 4th bedroom, office, game room, etc. Kitchen has breakfast bar and is open to the family room. Property consists of 2 lots - plenty of space to expand and located on a cul-de-sac.
Investor Tools
$420,000
Estimated Property Value
$298,212Estimated Mortgage Balance
$122,125Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,550 /month
Positive
Cash Flow Estimate:
$850 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$694/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,227
$405,930
2025
$41,860
$364,070
$405,930
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,227
$405,930
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$310,500
No
First
Nov 21, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$298,212
$107,718
26%
71%
$2,014/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$2,014/mo
+$306/mo
6.6%
12.4%