$884,000
NAL Estimated Property Value646 Moss Rose Ln, Driftwood, TX, 78619
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Double Oven, Refrigerator, Self Cleaning Oven, Electric Water Heater, Water Softener Owned
FlooringBamboo, Stone, Wood
Exterior
Lot Size1.89 acres
Building Information
Year Built2007
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR97183
Lot Number38
SubdivisionSierra West Sec Ii
Land UseResidential
Legal DescriptionSIERRA WEST SEC II, LOT 38, ACRES 1.89 TAX CODES:RSP,SWI,WEU
Census Tract010812
Assessed Land Value$159,820
Assessed Improvement Value$636,300
Assessment Year2025
About this property
Hill Country & Panaramic views from back deck & living room. 1 story open plan w/high ceilings & fireplace. Kitchen boasts s/s appliances, gas cook top, island & knotty alder cabinets. Master w/walk in shower w/2 shower heads, Jacuzzi tub & walkin closet. 2 bedrooms have jack & jill bath w/walkin closets. 4th bedroom has separate 3rd bath. Travertine floors entry, hall, kitchen,dining & utility; wood floors living & bedrooms. Utility w/extra storage & built-in desk. Unfinished bonus room area in attic.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$884,000
Estimated Property Value
$414,774Estimated Mortgage Balance
$469,226Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,304 /month
Positive
Cash Flow Estimate:
$1,768 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$940/month
$225/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,861
$796,120
2025
$159,820
$636,300
$796,120
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,861
$796,120
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southstar Bank Ssb
Conventional
$302,700
No
First
Dec 15, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$414,774
$381,346
47%
47%
$2,715/mo
