$669,000
NAL Estimated Property Value501 Buckskin Pass, Driftwood, TX, 78619
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5.16 acres
Building Information
Year Built1993
Stories2
Garage Spaces2
Land Information
APNR40835
Lot Number23
SubdivisionRolling Oaks Sec 3
Land UseResidential
Legal DescriptionROLLING OAKS SEC 3 LOT 23 5.16 AC GEO#90607011 TAX CODES:RSP,SWI,WEU
Census Tract010812
Assessed Land Value$470,540
Assessed Improvement Value$183,984
Assessment Year2025
About this property
Quiet Country Living on 5.16 acres! Cute home w/ fireplace and Rain Water Collection system. It does have a well, it just needs to be hooked up, Many large Oaks Pretty Copper Hood Fireplace with exhaust - coupla. Metal Roof. Voluntary HOA includes use of pool. Close to Wimberley. Pretty and private wooded lot. A perfect Artist Retreat or starter home. Sprinkler Sys:Yes
Investor Tools
$669,000
Estimated Property Value
$391,764Estimated Mortgage Balance
$277,966Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,014 /month
Positive
Cash Flow Estimate:
$1,338 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$841/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,752
$586,079
2025
$470,540
$183,984
$654,524
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,752
$586,079
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$426,600
No
First
Dec 6, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$391,764
$194,315
33%
59%
$2,558/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$2,558/mo
$-408/mo
3.9%
