$1,683,356
NAL Estimated Property Value703 Hurst Creek Rd, Lakeway, TX, 78734
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal
FlooringCarpet, Marble, Stone
Exterior
Exterior FeaturesDock, Exterior Steps, Private Yard, Barbecue
Lot Size1.26 acres
Building Information
Year Built2000
Stories1
Roof Type104
Garage Spaces2
Land Information
APN01477301590000
Lot Number5
SubdivisionCoves At Lakeway The
Land UseResidential
Legal DescriptionLOT 5 COVES AT LAKEWAY THE
Census Tract033100
Assessed Land Value$1,004,661
Assessed Improvement Value$678,695
Assessment Year2025
About this property
New Price*Pretty 1 story custom on 1.26 ac has a waterfront HOA covered day dock is great for swimming or getting picked up by boat*Travertine & bamboo flooring, walls of windows overlook expansive outdoor living area and sparkling negative edge pool*Owner's retreat offers sep living & opulent spa bath, exercise room, private patio w fireplace & views*Elegant floor plan boasts spacious family & media room, upgraded kitchen, guest room w ensuite bath,courtyard w fountain*Incredible outdoor living & pool*Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,683,356
Estimated Property Value
$794,521Estimated Mortgage Balance
$890,387Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,100 /month
Positive
Cash Flow Estimate:
$3,367 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,052/month
$900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,211
$1,683,356
2025
$1,004,661
$678,695
$1,683,356
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,211
$1,683,356
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pnc Bank Na
Conventional
$630,000
No
First
Dec 4, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$794,521
$888,835
52%
47%
$5,277/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,330/mo
$6,177/mo
$-2,847/mo
2.4%
