$882,000
NAL Estimated Property Value4611 Lago Vista Dr, Belton, TX, 76513
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Exhaust Fan, Double Oven
FlooringTile, Wood
Exterior
Exterior FeaturesBarbecue, Outdoor Kitchen, Private Yard
Lot Size41,469 sqft
Building Information
Year Built2014
Stories1
Roof Type105
Garage Spaces4
Land Information
APN196310
Lot Number8
SubdivisionColinas Del Lago
Land UseResidential
Legal DescriptionCOLINAS DEL LAGO, LOT 0008, ACRES .952
Census Tract021802
Assessed Land Value$166,706
Assessed Improvement Value$665,942
Assessment Year2025
About this property
Who wouldn't want a lake view property with a country feel? Every detail in this 3,038 Sq Ft home was carefully selected and quality crafted. Highlights include solid wood floors, 3 limestone gas fireplaces, custom ceilings, custom cabinetry throughout the home, stunning lake view, covered patio and an outdoor kitchen area featuring bbq grill and fireplace, heated infinity pool with sun deck, separate two car and a one car garage, gorgeous live oak trees, and an absolute luxurious living experience. Sprinkler Sys:Yes
Investor Tools
$882,000
Estimated Property Value
$480,798Estimated Mortgage Balance
$402,388Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,292 /month
Positive
Cash Flow Estimate:
$1,764 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,165/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,571
$832,648
2025
$166,706
$665,942
$832,648
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,571
$832,648
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$584,000
No
First
Sep 29, 2017
Oct 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$480,798
$450,202
48%
55%
$3,502/mo
