Last 24 Hours
$2,314,147
NAL Estimated Property Value5212 Canyon Oaks Dr, Lago Vista, TX, 78645
Off Market
3 Beds
2 Bath
5,542 Sq Ft
Built in 2022Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating
CoolingExterior
Lot Size43,342 sqft
Building Information
Year Built2022
Stories1
Garage Spaces6
Land Information
APN01728301640000
Lot Number13
SubdivisionCanyon Oaks Phs 2
Land UseResidential
Legal DescriptionLOT 13 CANYON OAKS PHS 2
Census Tract037300
Assessed Land Value$1,300,000
Assessed Improvement Value$1,014,147
Assessment Year2025
About this property
Restrictions: Yes
Investor Tools
$2,314,147
Estimated Property Value
$2,120,024Estimated Mortgage Balance
$198,037Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,885 /month
Positive
Cash Flow Estimate:
$4,628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$4,982/month
$1,500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$48,213
$2,314,147
2025
$1,300,000
$1,014,147
$2,314,147
No
Tax History
Year
Tax Paid
Assessed Value
2024
$48,213
$2,314,147
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$2,300,000
No
First
Feb 18, 2022
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,120,024
$194,123
8%
92%
$13,790/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$15,290/mo
$-13,120/mo
1.1%
12.4%