$404,434
NAL Estimated Property Value3404 American DR 1303, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Microwave, Free-Standing Range, Refrigerator, Washer
FlooringCarpet, Tile
Exterior
Exterior FeaturesBoat Slip
Lot Size10,568 sqft
Building Information
Year Built1987
Stories1
Garage Spaces2
Land Information
APN01689003590000
Lot Number1303
SubdivisionIsland On Lake Travis Condominium Amende
Land UseResidential
Legal DescriptionUNT 1303 ISLAND ON LAKE TRAVIS CONDOMINIUM AMENDED THE PLUS .5688 % INT IN COM AREA
Census Tract037400
Assessed Land Value$84,541
Assessed Improvement Value$356,827
Assessment Year2025
About this property
Amazing panoramic view of Lake Travis from the beautiful 2 bedroom Villa. Purchase includes ownership in a BOAT SLIP with lift. It also includes all the furniture and appliances and everything in the condo. What a deal! Just bring your toothbrush and come enjoy this little piece of paradise.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$404,434
Estimated Property Value
$153,955Estimated Mortgage Balance
$250,479Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,427 /month
Positive
Cash Flow Estimate:
$809 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$440/month
$645/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,255
$404,434
2025
$84,541
$356,827
$441,368
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,255
$404,434
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$174,000
No
First
May 21, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,955
$250,479
61%
38%
$1,044/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$1,689/mo
+$1/mo
5.0%
