$466,190
NAL Estimated Property Value31 Whistling Wind Ln, Wimberley, TX, 78676
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR50032
Lot Number121
SubdivisionWoodcreek Sec 9-B
Land UseResidential
Legal DescriptionWOODCREEK SEC 9-B, LOT 121 TAX CODES:RSP,SWI
Census Tract010813
Assessed Land Value$64,400
Assessed Improvement Value$401,790
Assessment Year2025
About this property
HILL COUNTRY VIEWS off the back of this great 3/2 split plan by Somerset Homes. Sit and enjoy the view from you living room or back deck. This home features an open concept plan w/tile floors in living area. Kitchen features granite, breakfast bar, s/s appliances, refrigerator stays & shiplap accent wall. Master bath features double vanity w/granite counters, jacuzzi tub, and separate shower. Wood burning fireplace in living rm. Large laundry room. Spectrum internet available for high speed.Restrictions: Yes Comm. Features: Health Club Discount
Investor Tools
$466,190
Estimated Property Value
$350,064Estimated Mortgage Balance
$116,749Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,797 /month
Positive
Cash Flow Estimate:
$932 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$615/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,045
$466,190
2025
$64,400
$401,790
$466,190
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,045
$466,190
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Conventional
$375,000
No
First
Sep 29, 2022
Oct 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$350,064
$116,126
24%
75%
$2,249/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$2,249/mo
$-249/mo
5.1%
