$872,000
NAL Estimated Property Value351 Spicewood Trails Dr, TX, 78669
$1,022,020 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Gas Cooktop, Microwave, Oven, Stainless Steel Appliance(s), Water Heater
FlooringTile
Exterior
Exterior FeaturesSee Remarks
Lot Size1 acre
Building Information
Year Built2020
Garage Spaces2
Land Information
APN113879
Lot Number1,221
SubdivisionSpicewood Trails
Land UseResidential
Legal DescriptionS7936 SPICEWOOD TRAILS LOT 221, 1.
Census Tract960802
Assessed Land Value$150,000
Assessed Improvement Value$771,242
Assessment Year2025
About this property
Enjoy the Hill Country lifestyle in this fabulous 4 bedroom, 4.5 bath home. This property is nestled on a sprawling acre situated within the highly coveted Spicewood Trails community. Built in 2020 with an inviting and well-planned 3195 sqft floorplan - this home features an oversized covered back patio, dramatic ceilings, and a full cook’s kitchen with state of the art appliances. Residents of Spicewood Trails enjoy 3 miles of walking trails, an event barn, dog park, fire pit, 3-acre park with a playground and wildflower garden!
Investor Tools
$872,000
Estimated Property Value
$657,297Estimated Mortgage Balance
$215,820Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,022,019
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,316 /month
Positive
Cash Flow Estimate:
$1,772 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,143/month
$840/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,354
$823,345
2025
$150,000
$771,242
$921,242
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,354
$823,345
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$443,000
No
First
May 5, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$657,297
$194,703
22%
75%
$4,156/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$4,996/mo
$-2,908/mo
2.9%
