$569,043
NAL Estimated Property Value4509 Rimrock Dr, Lago Vista, TX, 78645
Off Market
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Electric Water Heater
FlooringTile, Vinyl
Exterior
Exterior FeaturesNone
Lot Size10,738 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01708605120000
Lot Number869
SubdivisionCountry Club Estates Sec 5
Land UseResidential
Legal DescriptionLOT 869 COUNTRY CLUB ESTATES SEC 5
Census Tract037400
Assessed Land Value$53,163
Assessed Improvement Value$515,880
Assessment Year2025
About this property
Fantastic lot in the Heart of Lago Vista. Location is the key when you are less than one minute away from a private waterfront park on Lake Travis, an 18 hole golf course with driving range and country club, tennis courts and more! Plan the home of your dreams and build it on this great property.Restrictions: Yes
Investor Tools
$569,043
Estimated Property Value
$383,973Estimated Mortgage Balance
$185,861Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,414 /month
Positive
Cash Flow Estimate:
$1,138 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$954/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,606
$569,043
2025
$53,163
$515,880
$569,043
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,606
$569,043
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$352,934
No
First
Sep 20, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$383,973
$185,070
32%
67%
$2,601/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$2,731/mo
$-221/mo
5.3%
