$1,837,000
NAL Estimated Property Value5 Cardona Drive, Westlake, TX, 76262
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Disposal, Double Oven, Gas Cooktop, Ice Maker, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Rain Gutters
Lot Size3,006 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN46188P-J-14
Lot Number14
SubdivisionWestlake Entrada
Land UseResidential
Legal DescriptionWESTLAKE ENTRADA BLOCK J LOT 14
Census Tract113906
Assessed Land Value$250,000
Assessed Improvement Value$1,422,088
Assessment Year2025
About this property
Our first home to be completed in Westlake's Mixed-Use Development-ENTRADA. Luxury in every square inch of this villa home. From rich white oak wood floors, smooth finish walls, premium countertops and back splashes, elegant lighting, fabulous gourmet kitchen with Subzero and Wolf appliance packages, wonderful wavered courtyards, and large terrace with amazing views. Simply walk to the hotel, the restaurants and Starbucks. Enjoy!
Investor Tools
$1,837,000
Estimated Property Value
$1,022,547Estimated Mortgage Balance
$814,453Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,022 /month
Positive
Cash Flow Estimate:
$3,674 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,224/month
$2,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$29,504
$1,672,088
2025
$250,000
$1,422,088
$1,672,088
No
Tax History
Year
Tax Paid
Assessed Value
2024
$29,504
$1,672,088
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Providence Bank Of Texas Ssb
Arm (Adjustable Rate Mortgage)
$1,140,000
No
First
May 24, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,022,547
$814,453
44%
56%
$5,120/mo
