$531,000
NAL Estimated Property Value3902 Red Bird TRL B, Lago Vista, TX, 78645
$568,953 ARV
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDryer, Microwave, Refrigerator, Washer
FlooringCarpet, Stone, Wood
Exterior
Exterior FeaturesBalcony, Dock
Lot Size16,501 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APN0160680305
Lot Number3902B
SubdivisionRed Bird Condominiums
Land UseCondo
Legal DescriptionUNT 3902B RED BIRD CONDOMINIUMS PLUS 25.0 % INT IN COM AREA
Census Tract037600
Assessed Land Value$99,003
Assessed Improvement Value$429,099
Assessment Year2025
About this property
On the North shore of Lake Travis with a shared boat dock perched over a peaceful deep water cove this free standing Garden home/Lake house is great for every day living or a weekend retreat. Elegant gourmet kitchen with granite counters open to formal living and dining areas. Spacious upstairs game/media room that leads to a private outdoor patio with beautiful Lake Travis views!FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$531,000
Estimated Property Value
$316,824Estimated Mortgage Balance
$214,176Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$568,953
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,186 /month
Positive
Cash Flow Estimate:
$1,062 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$221/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$528,102
2025
$99,003
$429,099
$528,102
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$528,102
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$325,000
No
First
Dec 31, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$316,824
$214,176
40%
60%
$1,949/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$2,099/mo
+$71/mo
4.9%
