$796,000
NAL Estimated Property Value569 Rupen Dr, Lakeway, TX, 78734
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, Electric Cooktop, Microwave, Refrigerator, Self Cleaning Oven, Stainless Steel Appliance(s), Water Purifier Owned
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesDock, Private Yard, Tennis Court(s)
Lot Size22,560 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01437311080000
Lot Number13A
SubdivisionLohmans Crossing Estates Sec 4
Land UseResidential
Legal DescriptionLOT 13A LOHMANS CROSSING ESTATES SEC 4 AMENDED PLAT OF LTS 7,12-14
Census Tract033600
Assessed Land Value$267,083
Assessed Improvement Value$439,295
Assessment Year2025
About this property
Sprinkler Sys:Yes
Investor Tools
$796,000
Estimated Property Value
$244,319Estimated Mortgage Balance
$552,180Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,776 /month
Positive
Cash Flow Estimate:
$1,592 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,208/month
$115/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,514
$706,378
2025
$267,083
$439,295
$706,378
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,514
$706,378
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$275,000
No
First
Jul 28, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$244,319
$579,681
70%
31%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,330/mo
$1,764/mo
+$1,566/mo
5.0%
