$248,000
NAL Estimated Property Value7 Cypress Fairway Vlg, Wimberley, TX, 78676
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Building Information
Year Built1980
Stories1
Roof Type105
Land Information
APNR25642
Lot Number7
SubdivisionCypress Fairway Village 1
Land UseResidential
Legal DescriptionCYPRESS FAIRWAY VILLAGE 1 LOT 7 GEO#90605573 TAX CODES:RSP,SWI
Census Tract010813
Assessed Land Value$70,800
Assessed Improvement Value$132,010
Assessment Year2025
About this property
Updated and well cared for 2/2 townhome. Downstairs bedroom includes a full bath with walk in shower. Upstairs bedroom has a full bath and oversized walk in closet along with a balcony.
Investor Tools
$248,000
Estimated Property Value
$208,711Estimated Mortgage Balance
$39,655Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,488 /month
Positive
Cash Flow Estimate:
$496 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$333/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,751
$202,810
2025
$70,800
$132,010
$202,810
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,751
$202,810
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Affinity Llc
Fha
$222,397
Yes
First
Dec 23, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,711
$17,289
7%
84%
$1,334/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,560/mo
$1,334/mo
+$226/mo
7.5%
