$432,320
NAL Estimated Property Value7900 Arbor Knoll Ct, Lago Vista, TX, 78645
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Free-Standing Range, Stainless Steel Appliance(s)
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBoat Slip
Lot Size7,688 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces1
Land Information
APN01848302020000
Lot Number42
SubdivisionTessera On Lake Travis Phs 1a
Land UseResidential
Legal DescriptionLOT 42 BLK G TESSERA ON LAKE TRAVIS PHS 1A
Census Tract036400
Assessed Land Value$101,377
Assessed Improvement Value$330,943
Assessment Year2025
About this property
Stunning home w/ custom change with bedroom layout that you're sure to love! Amazing floorplan w/ open kitchen to living area. Wood floors, additional can lighting, granite counters, stainless steel appliances and subway tile backsplash! Backyard features a LAKE VIEW from your porch! Lakeside at Tessera has world-class amenities including a multi-tiered pool, playground, pavilion with picnic tables & a private dock and boat ramp! Stellar views of Lake Travis! Video tour here: https://youtu.be/XkADnyfkN-0Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$432,320
Estimated Property Value
$236,262Estimated Mortgage Balance
$196,543Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,594 /month
Positive
Cash Flow Estimate:
$865 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$748/month
$57/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,818
$432,320
2025
$101,377
$330,943
$432,320
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,818
$432,320
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Conventional
$266,475
No
First
Jun 26, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$236,262
$196,058
45%
55%
$1,598/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,655/mo
+$855/mo
7.0%
