$648,323
NAL Estimated Property Value401 Sunfish St, Lakeway, TX, 78734
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Microwave, Oven, Free-Standing Range
FlooringLaminate, Tile
Exterior
Lot Size16,649 sqft
Building Information
Year Built1966
Stories1
Roof Type127
Garage Spaces2
Land Information
APN01417811010000
Lot Number448
SubdivisionLakeway Sec 4
Land UseResidential
Legal DescriptionLOT 448 LAKEWAY SEC 4 & ABS 2098 SUR 46 CON EL PASO IRRIG & MFG CO ACR .111
Census Tract033100
Assessed Land Value$377,102
Assessed Improvement Value$294,794
Assessment Year2025
About this property
Recently remodeled single story. Granite counters, glass tile backsplashes, new fixtures and stainless appliances. Large open kitchen/dining/living. Both baths new tile and fixtures. View of Lake Travis from the front and view of the #1 green and #2 tee box of the Live Oak Golf Course behind. Large double lot with circle drive in front and drive on the side to garage. Large back patio. Septic installed new in 2008Restrictions: Yes
Investor Tools
$648,323
Estimated Property Value
$369,153Estimated Mortgage Balance
$279,911Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,890 /month
Positive
Cash Flow Estimate:
$1,297 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$899/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,550
$648,323
2025
$377,102
$294,794
$671,896
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,550
$648,323
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Solutions Of Colorado Llc
Conventional
$413,000
No
First
Oct 13, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$369,153
$295,847
44%
57%
$2,477/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$2,477/mo
+$403/mo
5.3%
