$376,000
NAL Estimated Property Value802 Newport Dr, Spicewood, TX, 78669
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityVacant Homes
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Microwave, Self Cleaning Oven
FlooringCarpet, Tile
Exterior
Lot Size12,380 sqft
Building Information
Year Built1999
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01549707230000
Lot Number1124
SubdivisionBriarcliff Inc Sec 12
Land UseResidential
Legal DescriptionLOT 1124 BRIARCLIFF INC SEC 12
Census Tract035200
Assessed Land Value$128,308
Assessed Improvement Value$261,921
Assessment Year2025
About this property
WAKE BY THE LAKE in this fabulous 1story Lake Travis area home! Nice open plan & roof recently replaced! Located across from greenbelt +vacant lots surrounding means this home is ULTRA private! Neighborhood marina, boat ramp, Willie Nelson's golf course, parks, playground, ponds, & miles of trails/green space to enjoy! Located in sought-after area only about 15 minutes from the Hill Country Galleria, Whole Foods & tons of other shopping/dining/recreation. Lake Travis schools too! COME LIVE LAKE TRAVIS!Restrictions: Yes
Investor Tools
$376,000
Estimated Property Value
$170,280Estimated Mortgage Balance
$205,720Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,256 /month
Positive
Cash Flow Estimate:
$752 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$473/month
$215/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,802
$371,413
2025
$128,308
$261,921
$390,229
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,802
$371,413
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Conventional
$189,000
No
First
Mar 16, 2021
Apr 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,280
$209,720
55%
45%
$1,134/mo
