$1,453,000
NAL Estimated Property Value415 Deer Lake Rd, Wimberley, TX, 78676
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Free-Standing Range, Refrigerator, Electric Water Heater
FlooringCarpet, Laminate, Tile, Wood
Exterior
Exterior FeaturesDog Run, Private Yard, RV Hookup
Building Information
Year Built1995
Stories1
Garage Spaces4
Land Information
APNR25898
Lot Number9
SubdivisionDeer Lake Estates
Land UseResidential
Legal DescriptionDEER LAKE ESTATES, LOT 9 TAX CODES:RSP,SWI
Census Tract010812
Assessed Land Value$1,094,390
Assessed Improvement Value$446,900
Assessment Year2025
About this property
Elegant waterfront estate. 229' of lone man creek,sitting on 3 beautiful park like acres w/towering trees. Original cabin built in the 1940's, major renovation in 1995 & add on in 2001. Home boast 4 bdrms & 4 full baths w/views of water from almost every room. Galley kitchen, breakfast garden room feels like eating in paradise. Split floor plan 3 bdrms & sitting area on one side, Master w/sitting area his & her baths. Spacious living room w/floor to ceiling windows. Water is 7' deep in center. Entertain!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,453,000
Estimated Property Value
$371,705Estimated Mortgage Balance
$1,081,295Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,718 /month
Positive
Cash Flow Estimate:
$2,906 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,481/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,512
$871,020
2025
$1,094,390
$446,900
$1,541,290
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,512
$871,020
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$468,000
No
First
Aug 31, 2016
Sep 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$371,705
$837,295
69%
26%
$2,806/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$2,806/mo
$-486/mo
1.9%
