$451,180
NAL Estimated Property Value731 Vista Gardens Dr, Buda, TX, 78610
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Exterior
Lot Size6,251 sqft
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR146213
Lot Number51
SubdivisionSunfield Phase Two Sec Four
Land UseResidential
Legal DescriptionSUNFIELD PHASE TWO SEC FOUR, BLOCK O, LOT 51, ACRES 0.1435 TAX CODES:RSP,SHA,MSF1,ACCD
Census Tract010923
Assessed Land Value$84,960
Assessed Improvement Value$366,220
Assessment Year2025
About this property
Remarkably well maintained two-story (Redwood Plan) with no back neighbors! Master suite on the main floor, with a separate shower & garden tub. Master closest has a walkthrough to utility. Formal dining or use as an office. Spacious kitchen, with generous island, dining area, granite counters, & stainless appliances. Three bedrooms upstairs along with a spacious bonus room. Open floor plan with 4 sides of brick, full sprinkler & custom stone patio & walkway. Shows like new, why build!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$451,180
Estimated Property Value
$199,202Estimated Mortgage Balance
$252,400Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,707 /month
Positive
Cash Flow Estimate:
$902 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,245/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,687
$451,180
2025
$84,960
$366,220
$451,180
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,687
$451,180
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Bastrop
Commercial
$227,500
No
First
Dec 6, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,202
$251,978
55%
44%
$1,364/mo
