$1,126,000
NAL Estimated Property Value406 Luna Vista Dr, The Hills, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Down Draft, Microwave, Self Cleaning Oven, Stainless Steel Appliance(s), Water Heater, Water Softener Owned
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size12,023 sqft
Building Information
Year Built2001
Stories2
Roof Type104
Garage Spaces4
Land Information
APN01357609200000
Lot Number17
SubdivisionHills Of Lakeway Phs 10
Land UseResidential
Legal DescriptionLOT 17 BLK A HILLS OF LAKEWAY PHS 10 RESUB OF LOT 3
Census Tract036900
Assessed Land Value$385,385
Assessed Improvement Value$518,057
Assessment Year2025
About this property
Located on one of the most desirable streets of The Hills, Lakeway's premier gated, golf course community. Bright, open and well maintained with a dramatic two story foyer and family room. Chef's kitchen. Huge master suite includes a sitting area, lovely master bath and large walk in closet. Large game room. Wood floors and plantation shutters too! Ample storage. Climate controlled bonus room not included in the sq footage. Beautiful pool and spa nestled into a private back yard. Lake Travis Schools!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,126,000
Estimated Property Value
$780,638Estimated Mortgage Balance
$345,362Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,756 /month
Positive
Cash Flow Estimate:
$2,252 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,642/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,078
$903,442
2025
$385,385
$518,057
$903,442
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,078
$903,442
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$809,900
No
First
Jun 9, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$780,638
$232,362
22%
69%
$5,153/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$5,628/mo
$-2,608/mo
3.2%
