$502,000
NAL Estimated Property Value3806 Capitol Ave, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Electric Oven
FlooringBamboo, Carpet, Tile, Wood
Exterior
Exterior FeaturesBalcony, Private Entrance
Lot Size8,782 sqft
Building Information
Year Built1993
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01648007020000
Lot Number4103
SubdivisionHighland Lake Estates Sec 4
Land UseResidential
Legal DescriptionLOT 4103 HIGHLAND LAKE ESTATES SEC 4
Census Tract037400
Assessed Land Value$56,543
Assessed Improvement Value$426,090
Assessment Year2025
About this property
Dive right into the perfect home situated atop a hill featuring a backyard oasis with a sparkling, inground saltwater pool backing to the golf course with tranquil Lake Travis and panoramic Hill Country views!
Investor Tools
$502,000
Estimated Property Value
$401,040Estimated Mortgage Balance
$102,490Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,579 /month
Positive
Cash Flow Estimate:
$1,193 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$926/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,604
$482,633
2025
$56,543
$426,090
$482,633
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,604
$482,633
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$440,000
No
First
Jul 14, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$401,040
$92,960
18%
80%
$2,639/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$2,789/mo
$-619/mo
5.2%
