$167,000
NAL Estimated Property Value5802 Circulo DR, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Free-Standing Range, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size2,914 sqft
Building Information
Year Built1971
Stories2
Roof Type183
Garage Spaces2
Land Information
APN01748010020000
Lot Number8
SubdivisionOverlook Villa West Amended
Land UseResidential
Legal DescriptionUNT 8 BLD A OVERLOOK VILLA WEST AMENDED PLUS 3.333 % INT IN COM AREA
Census Tract037300
Assessed Land Value$60,000
Assessed Improvement Value$99,938
Assessment Year2025
About this property
Upper unit is 2BR, 2BA. Lower unit is studio with full bath and kitchenette. Also haas a rooftop deck! Shared utility closet on ground floor. Condo is in the Lago Vista POA and residents can use the park and amenities.Guest Accommodations: Yes Restrictions: Yes
Investor Tools
$167,000
Estimated Property Value
$14,686Estimated Mortgage Balance
$152,314Estimated Equity
91% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,002 /month
Positive
Cash Flow Estimate:
$334 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$177/month
$370/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,293
$149,016
2025
$60,000
$99,938
$159,938
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,293
$149,016
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Adolph C Robles
Seller Carryback / Seller Financing / Seller Take-Back
$55,000
No
First
Jun 25, 2001
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$14,686
$152,314
91%
9%
$330/mo
