$384,000
NAL Estimated Property Value6002 La Mesa St, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Free-Standing Range, Electric Water Heater
FlooringCarpet, Laminate, Tile
Exterior
Lot Size20,064 sqft
Building Information
Year Built1996
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01747807450000
Lot Number5
SubdivisionLago Vista Sec 2
Land UseResidential
Legal DescriptionLOT 5 BLK D LAGO VISTA SEC 2
Census Tract037300
Assessed Land Value$66,266
Assessed Improvement Value$298,892
Assessment Year2025
About this property
GREAT BUY! 3+ BEDROOMS, 3 BATHS with 2 bonus rooms which can be used as office/study, craftroom/playroom. OVERSIZED 2 car detached garage and nice Hill Country Views. Freshly painted inside and out 7/14, new dishwasher and stove 7/14, new shingles on roof 7/14 too. Close to waterfront parks, boat ramps, and golf courses (2). Also close to Lago Vista Elementary School. New carpet installed Aug 8th looks great! Large lot, almost 1/2 acre.Restrictions: Yes
Investor Tools
$384,000
Estimated Property Value
$237,428Estimated Mortgage Balance
$146,572Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,304 /month
Positive
Cash Flow Estimate:
$768 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$480/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,839
$313,327
2025
$66,266
$298,892
$365,158
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,839
$313,327
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Conventional
$260,000
No
First
Oct 18, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,428
$111,572
31%
62%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$1,689/mo
+$481/mo
6.8%
