$2,933,000
NAL Estimated Property Value478 Primo Fiore Ter, Lakeway, TX, 78738
Off Market
Highlights
Interior
Exterior
Exterior FeaturesBoat Slip, Dock, See Remarks
Lot Size33,262 sqft
Building Information
Year Built2021
Stories2
Roof Type121
Garage Spaces5
Land Information
APN01398805010000
Lot Number11
SubdivisionLakeway Highlands Phs 1 Sec 8b Amd
Land UseResidential
Legal DescriptionLOT 11 BLK A LAKEWAY HIGHLANDS PHS 1 SEC 8B AMD
Census Tract035400
Assessed Land Value$713,557
Assessed Improvement Value$1,907,593
Assessment Year2025
About this property
Located on the prestigious South shore of Lake Travis, The Peninsula offers estate-sized lots with hill country and lake views and luxury custom homes. This Lake Travis view lot with a level, flat building site is located in the award-winning Rough Hollow community behind two privacy gates with unparalleled access to Austin’s most prestigious Yacht Club & Marina, over three miles of lake shoreline, 22+ miles of hike/bike trails, a water-themed community center, fitness center, Lake Travis ISD!Restrictions: Yes
Investor Tools
$2,933,000
Estimated Property Value
$1,380,393Estimated Mortgage Balance
$1,555,855Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$17,598 /month
Positive
Cash Flow Estimate:
$5,866 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$5,592/month
$2,165/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$52,440
$2,621,150
2025
$713,557
$1,907,593
$2,621,150
No
Tax History
Year
Tax Paid
Assessed Value
2024
$52,440
$2,621,150
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Building Or Construction Loan
$1,560,000
No
First
May 4, 2021
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,380,393
$1,615,607
53%
47%
$6,262/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$8,427/mo
$-5,407/mo
1.2%
