$332,000
NAL Estimated Property Value427 Terrace Dr, El Lago, TX, 77586
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size10,598 sqft
Building Information
Year Built1963
Stories1
Garage Spaces2
Land Information
APN0936120000105
Lot Number105
SubdivisionEl Lago
Land UseResidential
Legal DescriptionLT 105 BLK 5 EL LAGO SEC 2
Census Tract341501
Assessed Land Value$86,292
Assessed Improvement Value$220,637
Assessment Year2025
About this property
Come see this beautiful home with a great outdoor area and pool to relax and enjoy like your own retreat. Extended Garage workspace for those Do It Yourselfers or storage. Awesome space to tinker with projects or crafts and not take up vehicle space in the garage. Inside features an extra large Primary bedroom with massive walk-in closet and private bathroom with double vanity. Large corner fireplace in living area and kitchen with a bar facing living area so you are never excluded while prepping or cooking meals.
Investor Tools
$332,000
Estimated Property Value
$303,808Estimated Mortgage Balance
$28,192Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,069 /month
Positive
Cash Flow Estimate:
$690 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$505/month
$37/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,406
$306,929
2025
$86,292
$220,637
$306,929
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,406
$306,929
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$318,250
No
First
Nov 2, 2023
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$303,808
$24,192
7%
92%
$1,909/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$1,946/mo
+$474/mo
8.7%
