$874,000
NAL Estimated Property Value4510 Retreat Rd, Spicewood, TX, 78669
Off Market
Highlights
Interior
AppliancesGas Cooktop, Water Heater
FlooringCarpet, Laminate, Vinyl
Exterior
Exterior FeaturesPrivate Yard
Lot Size3 acres
Building Information
Year Built1999
Stories1
Land Information
APN05420602110000
Lot Number9
SubdivisionPedernales Canyon Ranch Phs 1
Land UseResidential
Legal DescriptionLOT 9 *(3.00ACR)RESUB 15&16 PEDERNALES CANYON RANCH PHS 1
Census Tract036500
Assessed Land Value$329,169
Assessment Year2025
About this property
Beautiful three acre property with tons of oaks. Nice views off of the large back deck. Master bedroom has sitting room, walk in closet, double vanity and separate shower. Open kitchen to living room. Study plus three bedrooms. Above ground pool with deck. Storage buildings. Conveniently located approximately 10 minutes to the Hill Country Galleria in Bee Cave.
Investor Tools
$874,000
Estimated Property Value
$196,086Estimated Mortgage Balance
$677,914Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,244 /month
Positive
Cash Flow Estimate:
$1,748 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$862/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,977
$329,169
2025
$329,169
N/A
$329,169
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,977
$329,169
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Racy Rockwell And Anna Rockwell
Stand Alone First / Home Equity First Lien
$223,000
No
First
Mar 6, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,086
$411,914
67%
22%
$1,337/mo
