$1,096,000
NAL Estimated Property Value4009 Rock Canyon Cv, Marble Falls, TX, 78654
Off Market
Highlights
Interior
Exterior
Lot Size2.09 acres
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01749501050000
Lot Number26
SubdivisionChimney Oaks At Lake Travis Sec 1
Land UseResidential
Legal DescriptionLOT 26 BLK B CHIMNEY OAKS AT LAKE TRAVIS SEC 1
Census Tract036400
Assessed Land Value$264,000
Assessed Improvement Value$640,140
Assessment Year2025
About this property
Lake Travis Waterfront Lot on Deep Water Main Lake facing the natural shoreline of Pace Bend Park for perpetual beauty & scenic view preservation. Deep dependable lake water for your private boat dock. Easy access walk down ridge to shoreline with clean rock banks with natural patios for tables, chairs, sunbathing, entertaining, fishing & lounging. Large healthy oak trees throughout the lot for privacy, shade, value & ambience. Driveway already cut in to the lot reaching back to the lake at rear.Restrictions: Yes
Investor Tools
$1,096,000
Estimated Property Value
$348,025Estimated Mortgage Balance
$748,664Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,576 /month
Positive
Cash Flow Estimate:
$2,192 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$927/month
$425/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,639
$904,140
2025
$264,000
$640,140
$904,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,639
$904,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
International Bank Of Commerce
Stand Alone Second / Subordinate Position
$58,000
No
First
Oct 27, 2015
Nov 2030
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$348,025
$872,975
71%
32%
$6,445/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$6,870/mo
$-4,454/mo
2.6%
