$394,000
NAL Estimated Property Value3300 Mount Vernon, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Convection Oven, Dishwasher, Disposal, Electric Cooktop, Exhaust Fan, Microwave, Electric Water Heater
FlooringCarpet, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size20,386 sqft
Building Information
Year Built2010
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01668616110000
Lot Number20055A
SubdivisionHighland Lake Estates Sec 20 Amd Plt Lts
Land UseResidential
Legal DescriptionLOT 20055A HIGHLAND LAKE ESTATES SEC 20 AMD PLT LTS 20055 & 20056
Census Tract037400
Assessed Land Value$74,816
Assessed Improvement Value$305,296
Assessment Year2025
About this property
Come Home to Incredible Texas Hill Country Sunset Views!.4680Acre,greenblt,20+Oaktrees,nice windows nat light,5star energy built,FP.~$50k property features/upgrade list,Wrought iron fence&railing w pet feature,10x12storageshed,gutters front/back,tinted windows,beautiful wood floors except bdrms,ceiling fans thru-out,ext pack porch patio,nice size mstr bdrm w dbl vanity,large walkin showr,and lrg walkin closet.Great laundry room has room for extra frig or sink. 2bthrm has jettedtub,LOTS2SEE!.Appt w agentRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$394,000
Estimated Property Value
$146,591Estimated Mortgage Balance
$247,708Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,364 /month
Positive
Cash Flow Estimate:
$788 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$690/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,314
$380,112
2025
$74,816
$305,296
$380,112
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,314
$380,112
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Summit Funding Inc
Conventional
$165,000
No
First
Jul 6, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,591
$264,409
64%
37%
$990/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$1,140/mo
+$1,030/mo
6.6%
