$2,200,000
NAL Estimated Property Value501 East Ave, Marble Falls, TX, 78654
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Refrigerator, Electric Water Heater
FlooringCarpet, Wood
Exterior
Exterior FeaturesDock, Outdoor Kitchen, Outdoor Shower
Lot Size126 sqft
Building Information
Year Built2001
Garage Spaces1
Land Information
APN25741
Lot Number1,4A
SubdivisionLa Grande Vista
Land UseResidential
Legal DescriptionS5725 LA GRANDE VISTA LOT 4A-1 .43
Census Tract960701
Assessed Land Value$1,078,186
Assessed Improvement Value$1,121,814
Assessment Year2025
About this property
Lake Marble Falls- Main living w/ fireplace, bead board ceilings, oak floors. All stainless kitchen w/ granite island, farmhouse sink, & high-end appliances. Separate dining & breakfast. Balconies on every level. Master w/ fireplace, balcony access, & an en-suite bath w/ clawfoot tub & walk-in shower. Also has study & studio. Lower floor family room & 2 guest rooms w/ en-suite baths & enclosed sun porch. outdoor living w/ 125 feet of waterfront, loggia w/ outdoor kitchen & fireplace, & pool w/ sun deck.Restrictions: Yes
Investor Tools
$2,200,000
Estimated Property Value
$1,395,260Estimated Mortgage Balance
$804,740Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,200 /month
Positive
Cash Flow Estimate:
$4,400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$4,229/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$39,750
$2,200,000
2025
$1,078,186
$1,121,814
$2,200,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$39,750
$2,200,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$1,500,000
No
First
Aug 19, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,395,260
$804,740
36%
63%
$8,994/mo
