$383,475
NAL Estimated Property Value3005 Newton Dr, Lago Vista, TX, 78645
Off Market
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Oven, Refrigerator, Vented Exhaust Fan, Cooktop, Microwave
FlooringLaminate, Tile
Exterior
Exterior FeaturesDock
Lot Size9,888 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces1
Land Information
APN01648806380000
Lot Number32106
SubdivisionHighland Lake Estates Sec 32
Land UseResidential
Legal DescriptionLOT 32106 HIGHLAND LAKE ESTATES SEC 32
Census Tract037400
Assessed Land Value$45,663
Assessed Improvement Value$337,812
Assessment Year2025
About this property
Nice buildable lot. Lake amenities with access to waterfront parks, boat ramps, parks, golf course, gym, pool, fishing hole & more. A nature lovers dream! See attachment for parks and facilities of the Lago Vista POA. Close to Balcones Canyonland National Wildlife Refuge. Close to Cedar Park shopping and restaurants. City water and sewer at street.Restrictions: Yes
Investor Tools
$383,475
Estimated Property Value
$343,442Estimated Mortgage Balance
$40,033Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,301 /month
Positive
Cash Flow Estimate:
$767 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$585/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,097
$383,475
2025
$45,663
$337,812
$383,475
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,097
$383,475
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Fha
$345,950
Yes
First
Dec 19, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$343,442
$40,033
10%
90%
$2,075/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$2,205/mo
$-35/mo
6.8%
