$472,000
NAL Estimated Property Value401 Lost Valley Rd, Dripping Springs, TX, 78620
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Microwave, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Tankless Water Heater, Water Softener Owned
FlooringWood
Exterior
Lot Size5.01 acres
Building Information
Year Built1992
Stories1
Roof Type112
Garage Spaces1
Land Information
APNR91883
Lot Number12-B-1
SubdivisionLost Valley
Land UseResidential
Legal DescriptionLOST VALLEY, LOT 12-B-1, ACRES 5.006 TAX CODES:RSP,SDS
Census Tract010817
Assessed Land Value$495,260
Assessed Improvement Value$146,620
Assessment Year2025
About this property
Cottage by the Creek offers 400 ft of spring fed Sycamore Ck.(had water through drought) frontage with a German style bungalow(1880's fully remodeled) nestled in the rolling canyons of the Hill Country. On 9.5 acres, home has hickory wood floors, custom cabinets, GE profile SS app., quartz counters. Relaxing patio with fireplace & outdoor kitchen station. Workshop & carport(also outdoor living space),cedar closet, fenced garden & shed. Currently owner's retreat & vacation rental earning $250 a night.Restrictions: Yes
Investor Tools
$472,000
Estimated Property Value
$0Estimated Mortgage Balance
$472,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,450 /month
Positive
Cash Flow Estimate:
$1,150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$670/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,681
$435,826
2025
$495,260
$146,620
$641,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,681
$435,826
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$557,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,386/mo
N/A
+$1,386/mo
3.5%
