$1,015,000
NAL Estimated Property Value510 Vista View Trl, Spicewood, TX, 78669
Off Market
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size3.45 acres
Building Information
Year Built2022
Garage Spaces2
Land Information
APN72520
Lot Number32
SubdivisionDouble Horn
Land UseOther
Legal DescriptionS4205 DOUBLE HORN LOT 32, SEC 4 BLK C
Census Tract960802
Assessed Land Value$238,050
Assessed Improvement Value$699,978
Assessment Year2025
About this property
Gorgeous Corner Lot on 3.45 Acres. New Survey with Parameters Marked. Gated Community offers Pool, Pavilion, Jogging Trail, Sport(s) Court, Playground, Trails, Fishing Pond & High Speed Internet. Terrain provides View of Hill Country with Scott and White Hospital Tower in the Far Distance. Horseshoe Bay & Marble Falls are within 15 mins to the West; Bee Cave Galleria is within 25 Mins East. Gates close at 6. Semi-annual HOA payments due 1/31 ($630) & 06/30 ($350). Bring your Custom Builder Today.Restrictions: Yes Comm. Features: Health Club Discount
Investor Tools
$1,015,000
Estimated Property Value
$825,163Estimated Mortgage Balance
$191,234Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,090 /month
Positive
Cash Flow Estimate:
$2,030 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,595/month
$980/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,063
$938,028
2025
$238,050
$699,978
$938,028
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,063
$938,028
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$868,750
No
First
Jul 21, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$825,163
$181,837
18%
81%
$5,209/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$6,189/mo
$-3,773/mo
2.9%
