$1,100,000
NAL Estimated Property Value310 Coopers BND, Spicewood, TX, 78669
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Disposal, Oven, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s)
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size11.52 acres
Building Information
Year Built2015
Garage Spaces5
Land Information
APN10171
Lot Number6
SubdivisionCooper's Bend Estates
Land UseResidential
Legal DescriptionS3790 COOPER'S BEND ESTATES LOT 6 11.518
Census Tract960803
Assessed Land Value$628,348
Assessed Improvement Value$471,652
Assessment Year2025
About this property
Lake Travis retreat on 11.518 acres with 600 feet of waterfront. Drive to the water on this beautiful property with a recently built craftsman style house. Wood floors thru out. Kitchen open to the living/dining area. Granite kitchen w/stainless appliances. Upstairs master with VIEWS, privacy, wood floors, vaulted beam ceilings & fireplace and elegant master bath. Rain Water collection system. Boat dock is possible. Room for another house if desired. Gated entry.Restrictions: Yes
Investor Tools
$1,100,000
Estimated Property Value
$641,311Estimated Mortgage Balance
$458,689Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,600 /month
Positive
Cash Flow Estimate:
$2,200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,853/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,736
$1,100,000
2025
$628,348
$471,652
$1,100,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,736
$1,100,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ally Bank
Conventional
$705,320
No
First
Mar 25, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$641,311
$458,689
41%
58%
$2,880/mo
