$955,000
NAL Estimated Property Value504 Highlander St, Lakeway, TX, 78734
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Dryer, Microwave, Double Oven, Refrigerator, Washer, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size17,929 sqft
Building Information
Year Built1970
Stories2
Roof Type105
Land Information
APN01418012320000
Lot Number320
SubdivisionLakeway Sec 3
Land UseResidential
Legal DescriptionLOT 320 LAKEWAY SEC 3
Census Tract033100
Assessed Land Value$303,758
Assessed Improvement Value$432,934
Assessment Year2025
About this property
Successful Vacation Rental with 10 year history of average $120K in gross revenue. An "Old LAKEWAY" GEM! A one of a kind beautiful entertainer’s dream home. 3250 SQFT, 4 Beds, 5 FULL Baths, outdoor kitchen, private covered front porch, pool and hot tub. Very peaceful and private setting. Close to all of Lakeway’s amenities; Lake Travis, Marina, Golf, Tennis, Airstrip and many parks. Acclaimed Lake Travis ISD. Hill Country Galleria Mall. NO HOA. 2.15 Tax Rate!Restrictions: Yes
Investor Tools
$955,000
Estimated Property Value
$435,520Estimated Mortgage Balance
$519,480Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,730 /month
Positive
Cash Flow Estimate:
$1,910 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$992/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,132
$736,692
2025
$303,758
$432,934
$736,692
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,132
$736,692
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$495,300
No
First
Mar 3, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$435,520
$472,480
52%
46%
$2,970/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,330/mo
$2,970/mo
+$360/mo
4.2%
