$520,120
NAL Estimated Property Value4 Lakewood Cir, Wimberley, TX, 78676
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesConvection Oven, Electric Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Free-Standing Range, Refrigerator, Self Cleaning Oven, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR51764
Lot Number3
SubdivisionWoodcreek Sec 20
Land UseResidential
Legal DescriptionWOODCREEK SEC 20 LOT 3 GEO#90610890 TAX CODES:RSP,SWI
Census Tract010813
Assessed Land Value$64,400
Assessed Improvement Value$455,720
Assessment Year2025
About this property
Great new Construction. Move in ready! 4/2 with 2 car garage. Home features: stone fireplace with stone mantle, open floor plan, tile flooring in living areas, Kitchen features granite counters, stainless steel appliances including a french door refrigerator, breakfast bar, and walk in pantry. Master has jetted tub, separate walk in shower, double vanity with granite counters and nice walk in closet. Nice deck off the back to enjoy your backyard. Front yard is sodded with grass. Lakewood is cul-de-sac stRestrictions: Yes
Investor Tools
$520,120
Estimated Property Value
$256,626Estimated Mortgage Balance
$263,494Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,121 /month
Positive
Cash Flow Estimate:
$1,040 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$882/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,979
$520,120
2025
$64,400
$455,720
$520,120
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,979
$520,120
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Summit Funding Inc
Conventional
$277,900
No
First
Apr 1, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,626
$263,494
50%
49%
$1,667/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$1,787/mo
+$533/mo
5.4%
