$965,846
NAL Estimated Property Value509 Hurst Creek Rd, Lakeway, TX, 78734
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Microwave
FlooringStone, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size12,419 sqft
Building Information
Year Built2010
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01457310030000
Lot Number3755
SubdivisionLakeway Sec 24-C
Land UseResidential
Legal DescriptionLOT 3755 LAKEWAY SEC 24-C
Census Tract033100
Assessed Land Value$218,405
Assessed Improvement Value$747,441
Assessment Year2025
About this property
Elegant style in a casual setting*Enchanting Custom w large yard - *Hand planed hardwood & travertine floors throughout*Soaring ceilings, stone fireplace, artist niches, walls of windows & abundant natural light*Generous Chef's kitchen boasts rich granite counter tops, alder wood cabinetry, stainless steel appliances, massive prep island w plenty of room to host*Opulent Owner's suite offers a tranquil setting w spa bath*Romantic outdoor living is adorned with long drapes**Immaculate** Walk to City Park ..Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$965,846
Estimated Property Value
$308,166Estimated Mortgage Balance
$657,680Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,795 /month
Positive
Cash Flow Estimate:
$1,932 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,439/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,444
$965,846
2025
$218,405
$747,441
$965,846
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,444
$965,846
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Randolph Brooks Fcu
Conventional
$70,000
No
First
Jun 8, 2020
Jul 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$308,166
$657,680
68%
32%
$2,059/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,330/mo
$2,059/mo
+$1,271/mo
4.1%
