$1,450,730
NAL Estimated Property Value3718 River Oaks Dr, Kingsland, TX, 78639
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Building Information
Year Built2019
Stories1
Roof Type172
Garage Spaces1
Land Information
APN8500
Lot Number18
SubdivisionKingsland Estates
Land UseResidential
Legal DescriptionKINGSLAND ESTATES UNIT 1 LT 18
Census Tract970502
Assessed Land Value$520,100
Assessed Improvement Value$930,630
Assessment Year2025
About this property
Have it all in one property! Own your own beach, panoramic views of the Hill Country and your own boat access to Lake LBJ! Currently the property has an older 2/2 lake cottage with a charming screened in porch and 2019 build 2/1 suite elevated above the river for amazing views off the oversized patio! The current owner is doing short term rentals between the two units. The properties are being sold furnished! The property is handicap accessible along with offering an elevator to enter the second suite.
Investor Tools
$1,450,730
Estimated Property Value
$817,080Estimated Mortgage Balance
$635,128Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,940 /month
Positive
Cash Flow Estimate:
$2,980 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,112/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,094
$1,450,730
2025
$520,100
$930,630
$1,450,730
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,094
$1,450,730
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$880,000
No
First
Jun 30, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$817,080
$633,650
43%
56%
$5,277/mo
