$400,667
NAL Estimated Property Value5405 Arrowhead Dr, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size22,442 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01728003030000
Lot Number697
SubdivisionLago Vista Country Club Estates Sec 4
Land UseResidential
Legal DescriptionLOT 697 LAGO VISTA COUNTRY CLUB ESTATES SEC 4
Census Tract037300
Assessed Land Value$75,432
Assessed Improvement Value$325,235
Assessment Year2025
About this property
Very close to the Lago Vista golf club with beautiful views of Lake Travis and course. The elevation gives you several building possibilities. Imagine the sunsets from your patio! Buyer to confirm availability of water and sewer with the city. Technically, a tiny portion of the front of the lot at the street is in the flood plain. The elevation makes it easy to build out of flood plain.Restrictions: Yes
Investor Tools
$400,667
Estimated Property Value
$196,651Estimated Mortgage Balance
$204,016Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,404 /month
Positive
Cash Flow Estimate:
$801 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$610/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,321
$400,667
2025
$75,432
$325,235
$400,667
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,321
$400,667
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Infinity Mortgage Holdings Llc
Conventional
$221,346
No
First
Aug 12, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,651
$204,016
50%
49%
$1,328/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,458/mo
+$1,052/mo
7.5%
