$963,000
NAL Estimated Property Value621 Madrone Ranch Trl, Dripping Springs, TX, 78620
$1,251,072 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesOven, Cooktop, Gas Cooktop, Dishwasher, Disposal, Microwave, Double Oven, Refrigerator, Stainless Steel Appliance(s), Wine Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size6.36 acres
Building Information
Year Built2015
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR62725
Lot Number20
SubdivisionMadrone Ranch Sec Ii-A & Ii-B
Land UseResidential
Legal DescriptionMADRONE RANCH SEC II-B, LOT 20, ACRES 6.361 TAX CODES:RSP,SDS
Census Tract010817
Assessed Land Value$403,190
Assessed Improvement Value$475,670
Assessment Year2025
About this property
Secluded 6+ acres w sophisticated farm house in Dripping Springs. Entire second story houses the Master Retreat & designer Master Bathroom w Carrera marble & Caesarstone counters. Spacious family room w stone fireplace. Bright & modern kitchen w 6-burner gas cooktop, double ovens & Sub-Zero refrigerator. Storage, modern pendant lights & SS appliances make this kitchen a chef's dream. Wrap around porch & fire pit overlooking Texas Hill Country perfection. $57K in upgrades. Horses welcome!Restrictions: Yes
Investor Tools
$963,000
Estimated Property Value
$934,907Estimated Mortgage Balance
$29,754Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,251,071
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,778 /month
Positive
Cash Flow Estimate:
$1,926 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,065/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,970
$639,759
2025
$403,190
$475,670
$878,860
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,970
$639,759
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$600,600
No
First
Dec 22, 2020
Jan 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$934,907
N/A
0%
97%
$6,000/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$6,000/mo
$-3,912/mo
2.6%
