$391,000
NAL Estimated Property Value3605 Constitution Dr, Lago Vista, TX, 78645
Off Market
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size10,363 sqft
Building Information
Year Built2023
Stories1
Garage Spaces2
Land Information
APN0164801012
Lot Number5012
SubdivisionHighland Lake Estates Sec 5
Land Use1 Family Dwelling
Legal DescriptionLOT 5012 HIGHLAND LAKE ESTATES SEC 5 & ABS 2534 SUR 36 CANTWELL J ACR .0184
Census Tract037400
Assessed Land Value$92,447
Assessed Improvement Value$190,919
Assessment Year2025
About this property
Zoned R-2 Duplex; also allows Single Family home; Level Lot with Nice Oaks at front corners; Lot-5012 plus additional 0.0184-acre strip along rear. Minimum square footage; Duplex 900 ft per Unit; Single Family 1200 ft. Neighborhood Cody and Emerald gated waterfront Parks on Lake Travis with Boat launch ramps. 10-minutes to Lago Vista High School and Lago Vista Golf Course. Lago Vista has Lowes Grocery, CVS Pharmacy, Medical & Veterinary clinics, pubs, restaurants, local acclaimed schools.
Investor Tools
$391,000
Estimated Property Value
$426,060Estimated Mortgage Balance
$391,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,346 /month
Positive
Cash Flow Estimate:
$782 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$477/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$257,970
2025
$92,447
$190,919
$283,366
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$257,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pride Of Austin High Yield Fund I Llc
Commercial
$455,600
No
First
Nov 30, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$426,060
N/A
0%
109%
$2,732/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$2,882/mo
$-372/mo
7.7%
