$989,241
NAL Estimated Property Value615 Las Colinas Dr, Wimberley, TX, 78676
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Convection Oven, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Gas Cooktop, Microwave, Wine Refrigerator
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size1.01 acres
Building Information
Year Built2020
Stories2
Garage Spaces2
Land Information
APNR48471
Lot Number15
SubdivisionWimberley Hills Sec 2
Land UseResidential
Legal DescriptionWIMBERLEY HILLS SEC 2 LOT 15 GEO#90607764 TAX CODES:GHA,RSP,SWI
Census Tract010810
Assessed Land Value$146,720
Assessed Improvement Value$842,521
Assessment Year2025
About this property
Great building site in desirable Wimberley Hills! Level lot with nice oaks surrounding. Wimberley Water and electricity available, septic needed. New survey just completed showing property at 1.063 acres. There is a recorded encroachment easement with the lot. Listing Agent can provide copy of survey and easement.Restrictions: Yes
Investor Tools
$989,241
Estimated Property Value
$818,266Estimated Mortgage Balance
$173,880Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,935 /month
Positive
Cash Flow Estimate:
$1,978 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,534/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,462
$989,241
2025
$146,720
$842,521
$989,241
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,462
$989,241
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broadway National Bank
Conventional
$875,000
No
First
Sep 8, 2022
Oct 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$818,266
$170,975
17%
83%
$5,247/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$5,547/mo
$-3,227/mo
2.8%
