$60,000
NAL Estimated Property Value416 Bedford (Lot 351) DR, Spicewood, TX, 78669
Off Market
Highlights
Interior
Exterior
Lot Size7,283 sqft
Land Information
APN45679
Lot Number351
SubdivisionWindermere Oaks
Land UseVacant Land
Legal DescriptionS8650 WINDERMERE OAKS LOT 351
Census Tract960802
Assessed Land Value$58,280
Assessment Year2025
About this property
Wooded level lot to build your dream home one. Adjoining lot available. Paved roads, water and sewer available. This beautiful community has a boat ramp, tennis courts, pickle ball, three swimming pools and a community Pavilion. Spicewood Airport is right next door for all your flying friends and family. 1800 square foot minimum. Located just 22 miles West of Austin and 15 miles to Marble Falls.
Investor Tools
$60,000
Estimated Property Value
$338,925Estimated Mortgage Balance
$60,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$389 /month
Positive
Cash Flow Estimate:
$130 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$92/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$799
$58,280
2025
$58,280
N/A
$58,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$799
$58,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loan Ranger Capital Investments Reit Llc
Stand Alone Second / Subordinate Position
$345,000
No
First
Apr 25, 2025
May 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$338,925
N/A
0%
565%
$2,069/mo
