$510,000
NAL Estimated Property Value5 Flaming Cliff Rd Fl Aming, Wimberley, TX, 78676
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesMicrowave, Free-Standing Electric Range, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR50205
Lot Number18
SubdivisionWoodcreek Sec 10
Land UseResidential
Legal DescriptionWOODCREEK SEC 10, LOT 18 TAX CODES:RSP,SWI
Census Tract010813
Assessed Land Value$64,400
Assessed Improvement Value$390,700
Assessment Year2025
About this property
Amazing long distance views from upstairs balcony! Beautiful home ready for new owners! Master is on main. Upstairs has two bedrooms, a bathroom and a 2nd living area/game room that overlooks the downstairs. Walk out on the upstairs balcony and take in the views. Home backs to greenbelt area giving the home the feel of so much more space!
Investor Tools
$510,000
Estimated Property Value
$174,211Estimated Mortgage Balance
$335,789Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,174 /month
Positive
Cash Flow Estimate:
$1,058 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$690/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,729
$455,100
2025
$64,400
$390,700
$455,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,729
$455,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Conventional
$189,000
No
First
Mar 31, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,211
$307,789
63%
34%
$1,134/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,254/mo
+$746/mo
4.7%
