$464,000
NAL Estimated Property Value300 Cargill Dr, Spicewood, TX, 78669
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher
FlooringLaminate
Exterior
Lot Size15,137 sqft
Building Information
Year Built1994
Stories1
Roof Type105
Garage Spaces1
Land Information
APN01589704270000
Lot Number317
SubdivisionBriarcliff Inc Sec 9 Amended
Land UseResidential
Legal DescriptionLOT 317 BRIARCLIFF INC SEC 9 AMENDED
Census Tract035200
Assessed Land Value$132,136
Assessed Improvement Value$209,293
Assessment Year2025
About this property
Adorable and meticulously maintained one story in beautiful Briarcliff. Updated flooring/counters and tons of other touches. Neighborhood offers a tons of amenities. Lake Travis ISD and 15 minutes to the Galleria & more.FEMA - Unknown Restrictions: Yes
Investor Tools
$464,000
Estimated Property Value
$166,857Estimated Mortgage Balance
$297,143Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,784 /month
Positive
Cash Flow Estimate:
$928 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$512/month
$215/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,825
$341,429
2025
$132,136
$209,293
$341,429
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,825
$341,429
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Independent Bank
Conventional
$185,200
No
First
Mar 31, 2021
Apr 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,857
$288,143
63%
36%
$1,111/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,326/mo
+$762/mo
5.4%
