$1,286,000
NAL Estimated Property Value410 KAYAK WAY, Lakeway, TX, 78738
Off Market
Property Lead Type:
Off-Market ListHigh EquityCash Buyers
Highlights
Interior
AppliancesOven, Convection Oven, Gas Cooktop, Dishwasher, Disposal, Tankless Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesDock, Private Yard
Lot Size22,982 sqft
Building Information
Year Built2019
Stories1
Roof Type112
Garage Spaces2
Land Information
APN01398609050000
Lot Number4
SubdivisionWestside Landing At Rough Hollow Condomi
Land UseResidential
Legal DescriptionWESTSIDE LANDING AT ROUGH HOLLOW CONDOMINIUMS UNT 4 PLUS 2.4390% INT IN COM AREA
Census Tract035400
Assessed Land Value$367,723
Assessed Improvement Value$660,675
Assessment Year2025
About this property
Westside Landing in Rough Hollow introduces a limited collection of 41 lake homes perched cliffside overlooking the Yacht Club and Marina. Starting from the $600s - featuring 3 modern farmhouse plans centered around outdoor living. The MAGNOLIA is a spacious single story design featuring 3 bedrooms, 3.5 bathrooms & huge wrap- around porch. Tall ceilings & tons of natural light. Luxury upgrade options for pool, wine room & more. Green built by award winning custom builder LegacyDCS. Completion early 2019Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,286,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,286,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,716 /month
Positive
Cash Flow Estimate:
$2,572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,381/month
$403/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,143
$741,325
2025
$367,723
$660,675
$1,028,398
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,143
$741,325
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,286,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,610/mo
$403/mo
+$2,207/mo
2.4%
