$218,000
NAL Estimated Property Value35 Augusta W, LAGUNA VISTA, TX, 78578
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Water Heater, Water Softener
Exterior
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces1
Land Information
APN72-4626-0000-0060-00
Lot Number6
SubdivisionSpi Golf Community Parcel 18-A
Land UseResidential
Legal DescriptionLOT 6 SPI GOLF COMMUNITY PARCEL 18-A C1-2635-B CCMR
Census Tract012301
Assessed Land Value$30,000
Assessed Improvement Value$175,216
Assessment Year2025
About this property
The warm colors throughout this home draws feelings of happiness and energy . Feel right at home with this beautifully furnished 2 bedroom and 2 bath home . A wonderful screened porch overlooking the green belt. This home is completely tiled and impeccably clean throughout. Granite counter tops in kitchen and bathrooms. HOA includes homeowners insurance, 2 pools, yard maintenance, clubhouse and exercise room and tennis courts. This will not last long.
Investor Tools
$218,000
Estimated Property Value
$0Estimated Mortgage Balance
$218,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,308 /month
Positive
Cash Flow Estimate:
$436 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$414/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,884
$205,216
2025
$30,000
$175,216
$205,216
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,884
$205,216
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$218,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
N/A
+$893/mo
4.9%
