$1,710,171
NAL Estimated Property Value522 Golden Bear Dr, Lakeway, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, Microwave, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size17,376 sqft
Building Information
Year Built2005
Stories2
Roof Type104
Garage Spaces3
Land Information
APN01297801290000
Lot Number188
SubdivisionFlintrock At Hurst Creek Phs 7
Land UseResidential
Legal DescriptionLOT 188 FLINTROCK AT HURST CREEK PHS 7 AMENDED PLAT OF
Census Tract036900
Assessed Land Value$471,120
Assessed Improvement Value$1,239,051
Assessment Year2025
About this property
This warm and inviting unique U shaped home exudes architectural sophistication. Professional style kitchen with restaurant-quality gas stove, prep sink in island, and a Sub-Zero refrigerator. A stunning master bedroom with sitting area, complete with a luxury bath designed to parallel a five-star spa experience with a huge walk-in closet and a home gym. The attached casita has its own separate garage perfect for a man-cave. The house surrounds the free-form pool with an unmatched privacy.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,710,171
Estimated Property Value
$698,881Estimated Mortgage Balance
$1,011,290Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,261 /month
Positive
Cash Flow Estimate:
$3,420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,940/month
$1,220/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$26,732
$1,710,171
2025
$471,120
$1,239,051
$1,710,171
No
Tax History
Year
Tax Paid
Assessed Value
2024
$26,732
$1,710,171
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Randolph Brooks Fcu
Conventional
$750,000
No
First
Sep 2, 2022
Oct 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$698,881
$1,011,290
59%
41%
$4,497/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$5,717/mo
$-2,697/mo
2.1%
