Last 24 Hours
$1,045,000
NAL Estimated Property Value307 Dyer Circle, Payne Springs, TX, 75156
Off Market
2 Beds
2 Bath
1,488 Sq Ft
$214.99 / sqft
Built in 1970Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesElectric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Vinyl
Building Information
Year Built2022
Roof Type105
Garage Spaces4
Land Information
APN3725-0000-0170-58
Lot Number17
SubdivisionOakwood Shores #2 (23)
Land UseResidential
Legal Description17 AB 484 J R MORALES SUR, OAKWOOD SHORES #2 LT 17
Census Tract950905
Assessed Land Value$198,000
Assessed Improvement Value$632,422
Assessment Year2025
About this property
Wow! Rare DOUBLE LOT on WIDE OPEN WATER on Cedar Creek Lake! 115’ of waterfront with Million Dollar views! House is a fixer upper, and needs major TLC. This will not last long, Make an offer! Seller is related to the Listing Broker. Buyer to verify all measurements, Schools, and City Rules.
Investor Tools
$1,045,000
Estimated Property Value
$197,364Estimated Mortgage Balance
$847,636Estimated Equity
81% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,270 /month
Positive
Cash Flow Estimate:
$2,090 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$939/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,044
$830,422
2025
$198,000
$632,422
$830,422
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,044
$830,422
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Conventional
$221,250
No
First
Oct 23, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,364
$847,636
81%
19%
$1,327/mo
12.4%