$280,000
NAL Estimated Property Value705 Flag St Fl Ag, Llano, TX, 78643
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Refrigerator
FlooringTile
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built1960
Stories1
Roof Type112
Garage Spaces2
Land Information
APN33999
Lot Number121
SubdivisionSouth
Land UseResidential
Legal DescriptionSOUTH ADDN BLK 28 PT OF LT 121
Census Tract970200
Assessed Land Value$70,540
Assessed Improvement Value$46,760
Assessment Year2025
About this property
Located just 2 blocks from the historic Llano County Courthouse, in Llano Texas and only 1 block from the Llano river is this 1 bedroom, 1 bath home on a large 1/2 acre lot complete with a detached 1 car garage and carport. Also featured is a fenced yard with a charming stone patio. A great weekend getaway location, the possibilities are simply endless with this cozy 713 sq ft bungalow with easy access to many Texas Hill Country sites.
Investor Tools
$280,000
Estimated Property Value
$198,951Estimated Mortgage Balance
$81,348Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$186/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$837
$113,486
2025
$70,540
$46,760
$117,300
No
Tax History
Year
Tax Paid
Assessed Value
2025
$837
$113,486
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rbi Private Lending Llc
Open End Mortgage / Open End With Future Advance Clause
$201,600
No
First
Jul 24, 2025
Aug 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,951
$295,049
59%
71%
$1,209/mo
