$753,000
NAL Estimated Property Value32 Club Estates PKWY B, The Hills, TX, 78738
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringTile, Wood
Exterior
Exterior FeaturesNone
Lot Size9,161 sqft
Building Information
Year Built2006
Stories1
Roof Type104
Garage Spaces2
Land Information
APN01357811030000
Lot NumberB
SubdivisionVillas On The 18th
Land UseResidential
Legal DescriptionUNT B VILLAS ON THE 18TH PLUS 50.0 % INT IN COM AREA
Census Tract036900
Assessed Land Value$520,625
Assessed Improvement Value$340,642
Assessment Year2025
About this property
Great investment property & home Located on highly heralded Club Estates 1/2 block to the club house & practice greens-a golfer's dream. This 2-unit condo has it all-and you can RENT 1 side while living in the other. Each unit has a 2-car garage, separate driveways, separate porches & an amazing view of private lake & waterfall 18th Fairway & more Each under construction & will be fresh & new for you. 2 condo unit each priced at $618,000 a piece. Currently both units under 1 owner so taxes estimatedRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$753,000
Estimated Property Value
$363,899Estimated Mortgage Balance
$389,101Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,518 /month
Positive
Cash Flow Estimate:
$1,506 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$805/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,895
$646,682
2025
$520,625
$340,642
$861,267
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,895
$646,682
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$404,700
No
First
Feb 1, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$363,899
$389,101
51%
48%
$2,427/mo
