$785,053
NAL Estimated Property Value420 Las Vistas Rd, Burnet, TX, 78611
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Free-Standing Electric Range, Refrigerator, Electric Water Heater
FlooringTile
Exterior
Lot Size19.24 acres
Building Information
Year Built1997
Garage Spaces5
Land Information
APN57993
SubdivisionFrancisco Ybarbo
Land UseResidential
Legal DescriptionABS A1018 FRANCISCO YBARBO, TRACT 20,21,& 22, LAS VISTAS, 19.24 ACRES
Census Tract960402
Assessed Land Value$489,659
Assessed Improvement Value$295,394
Assessment Year2025
About this property
Quiet, well-manicured 12.65 acres with oak trees to spare. This 3 bedroom/2 bath beauty with 1530 square feet of open floor plan space has a ranch style solitude to welcome its new owner. With a remarkable 2400 square foot workshop that has to be seen (with office space and two RV covers), another 600 square foot storage building, above ground pool, hot tub, gazebo and one of the area’s most desirable locations off of Park Road 4, this one checks a lot of boxes. Don’t wait to see it.
Investor Tools
$785,053
Estimated Property Value
$121,150Estimated Mortgage Balance
$663,903Estimated Equity
84% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,710 /month
Positive
Cash Flow Estimate:
$1,570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$877/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,593
$785,053
2025
$489,659
$295,394
$785,053
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,593
$785,053
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$135,000
No
First
Jan 25, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$121,150
$663,903
84%
15%
$810/mo
