$674,000
NAL Estimated Property Value32080 Ranch Road 12, Dripping Springs, TX, 78620
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Free-Standing Range, Water Heater
FlooringCarpet, Laminate, Linoleum
Exterior
Exterior FeaturesPrivate Yard, RV Hookup
Lot Size2.88 acres
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2500
Land Information
APNR25813
Lot Number3A & 3B
SubdivisionDeer Creek Ranch
Land UseResidential
Legal DescriptionDEER CREEK RANCH, BLOCK B, LOT 3A & PT OF 3B, ACRES 2.878 TAX CODES:RSP,SDS
Census Tract010809
Assessed Land Value$537,990
Assessed Improvement Value$262,010
Assessment Year2025
About this property
*Multiple offer situation PLEASE SUBMIT HIGHEST AND BEST BY 5PM- 1/27/2020* Property Features one story 3 bedrooms, 2 baths, kitchen with center island open to living area. Living area is a great size and has a two-sided fireplace into master. Back patio is inclosed (screened). Massive 2,500sqft workshop completely insulated & perfect for all kinds of projects or home business. Property has frontage on RR12 and is located in a high growth area. Hurry this home won't last! outside city limitsRestrictions: Yes
Investor Tools
$674,000
Estimated Property Value
$384,434Estimated Mortgage Balance
$289,566Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,044 /month
Positive
Cash Flow Estimate:
$1,348 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$926/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,740
$623,560
2025
$537,990
$262,010
$800,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,740
$623,560
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Elite Financing Group Llc
Credit Line (Revolving) / Heloc
$419,400
No
First
Dec 1, 2021
Jan 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$384,434
$239,126
38%
57%
$2,515/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,515/mo
$-427/mo
3.7%
