$2,012,000
NAL Estimated Property Value406 Prosecco Pl, Lakeway, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, Gas Cooktop, Microwave, Refrigerator, Stainless Steel Appliance(s)
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size18,313 sqft
Building Information
Year Built2016
Stories2
Roof Type104
Garage Spaces2
Land Information
APN01378604890000
Lot Number43
SubdivisionLakeway Highlands Phs 1 Sec 7b
Land UseResidential
Legal DescriptionLOT 43 BLK B LAKEWAY HIGHLANDS PHS 1 SEC 7B
Census Tract035400
Assessed Land Value$206,657
Assessed Improvement Value$1,498,530
Assessment Year2025
About this property
WOW, beautiful home with lots of custom designer touches throughout. Spectacular entry courtyard welcomes you with outdoor fireplace and brick patio. Step inside to an open bright interior with herringbone designed floors, custom build-ins, open chefs kitchen with Island, breakfast bar and gas appliances. The master will WOW you with an incredibly large suite & spa like bath w jetted tub, walk-in shower & triple vanities. Backyard is private and flat, perfect for your custom pool! This one WOW's!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$2,012,000
Estimated Property Value
$1,119,960Estimated Mortgage Balance
$892,040Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,072 /month
Positive
Cash Flow Estimate:
$4,024 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,901/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$24,747
$1,705,187
2025
$206,657
$1,498,530
$1,705,187
No
Tax History
Year
Tax Paid
Assessed Value
2024
$24,747
$1,705,187
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Matthew David Yellin
Seller Carryback / Seller Financing / Seller Take-Back
$856,000
No
First
Apr 10, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,119,960
$1,072,040
48%
56%
$6,932/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$7,132/mo
$-4,112/mo
1.8%
