$850,000
NAL Estimated Property Value414 Marina View WAY, Lakeway, TX, 78734
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesDock
Lot Size17,698 sqft
Building Information
Year Built2017
Stories2
Roof Type104
Garage Spaces2
Land Information
APN01398313330000
Lot Number27B
SubdivisionVillas At Rough Hollow South Shore Amend
Land UseResidential
Legal DescriptionUNT 27B VILLAS AT ROUGH HOLLOW SOUTH SHORE AMENDED THE PLUS 2.0 % INT IN COM AREA
Census Tract035400
Assessed Land Value$176,976
Assessed Improvement Value$772,129
Assessment Year2025
About this property
Picturesque canyon and water views enhance the indoor & outdoor living spaces. Light bright kitchen with VIKING appliances open to the living and dining. Great views from master suite on main level. 2 more bedrooms, bath and a large game room on lower level. Lake Ridge offers paired villas in Rough Hollow's resort style neighborhood. Privately gated waterfront homes next to Yacht Club/Marina & Grille. The ideal location to live a traveling 'lock and leave' lifestyle.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$850,000
Estimated Property Value
$822,486Estimated Mortgage Balance
$27,514Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,100 /month
Positive
Cash Flow Estimate:
$1,700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,374/month
$386/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,238
$824,751
2025
$176,976
$772,129
$949,105
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,238
$824,751
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pnc Bank Na
Conventional
$712,000
No
First
Jan 18, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$822,486
$27,514
3%
97%
$5,349/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$5,735/mo
$-2,855/mo
4.1%
