Last 24 Hours
$3,797,000
NAL Estimated Property Value5004 Gregory Pl, West Lake Hills, TX, 78746
Off Market
4 Beds
4 Bath
4,067 Sq Ft
Single Family Residence
$402.02 / sqft
Built in 2013Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 4
Indoor Fireplace
Garage Available
Heating
CoolingExterior
Lot Size19,972 sqft
Building Information
Year Built2013
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01091104350000
Lot Number12
SubdivisionDellana Hills Sec 2
Land UseResidential
Legal DescriptionLOT 12 DELLANA HILLS SEC 2
Census Tract001919
Assessed Land Value$1,319,537
Assessed Improvement Value$1,736,362
Assessment Year2025
About this property
Beautiful family home on quiet cul-de-sac in Rollingwood custom built with many energy features. Open floor plan with hardwood floors, tall ceilings, fabulous cook's kitchen, large fenced backyard.Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$3,797,000
Estimated Property Value
$1,295,504Estimated Mortgage Balance
$2,504,612Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$22,782 /month
Positive
Cash Flow Estimate:
$7,594 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$4,550/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$35,616
$2,576,444
2025
$1,319,537
$1,736,362
$3,055,899
No
Tax History
Year
Tax Paid
Assessed Value
2024
$35,616
$2,576,444
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Frost Bank
Commercial
$350,000
No
First
Apr 25, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,295,504
$2,462,496
65%
34%
$6,920/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$6,920/mo
$-3,800/mo
1.0%
12.4%