$1,844,000
NAL Estimated Property Value61 Cortes Drive, Westlake, TX, 76262
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Gas Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Rain Gutters
Lot Size1,198 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN46188P-I-10R
Lot Number10R
SubdivisionWestlake Entrada
Land UseResidential
Legal DescriptionWESTLAKE ENTRADA BLOCK I LOT 10R
Census Tract113906
Assessed Land Value$200,000
Assessed Improvement Value$782,200
Assessment Year2025
About this property
Our first townhome completed in Westlake's Mixed-Use Development- ENTRADA. Luxury living in every square inch in this home. From rich white oak floors, smooth finish walls, premium countertops and back-splashes, elegant lighting, handsome fireplace, fabulous gourmet kitchen with Subzero and Wolf appliance packages and large terrace with amazing views. Simply walk to the hotel, the restaurants, and Starbucks!
Investor Tools
$1,844,000
Estimated Property Value
$813,774Estimated Mortgage Balance
$1,030,226Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,064 /month
Positive
Cash Flow Estimate:
$3,688 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,575/month
$2,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,675
$982,200
2025
$200,000
$782,200
$982,200
No
Tax History
Year
Tax Paid
Assessed Value
2024
$21,675
$982,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$896,250
No
First
Jul 29, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$813,774
$1,030,226
55%
44%
$5,374/mo
