$1,573,534
NAL Estimated Property Value803 Kiowa Drive W, Lake Kiowa, TX, 76240
Off Market
Property Lead Type:
Off-Market ListHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringConcrete, Laminate, Stone, Wood
Exterior
Exterior FeaturesFire Pit, Rain Gutters
Lot Size38,032 sqft
Building Information
Year Built1976
Roof Type105
Garage Spaces2
Land Information
APN22312
Lot Number674,675
SubdivisionLake Kiowa Map 7
Land UseResidential
Legal DescriptionLAKE KIOWA MAP 7; LOT 674 & 675
Census Tract000701
Assessed Land Value$1,049,208
Assessed Improvement Value$524,326
Assessment Year2025
About this property
BIG WATER! Double lot with panoramic water views located near lodge and pro shop. Huge backyard with pool and fire pit overlooking the lake. Majestic living room with two story wall of windows. Master suite on first floor. Upstairs features a loft area overlooking the living room, another bedroom with ensuite bath, and a large room with shelving for storage, office, or craft room. This is a unique property with tons of potential on a prime waterfront lot.
Investor Tools
$1,573,534
Estimated Property Value
$0Estimated Mortgage Balance
$1,573,534Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,441 /month
Positive
Cash Flow Estimate:
$3,147 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,290/month
$266/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,613
$1,573,534
2025
$1,049,208
$524,326
$1,573,534
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$19,613
$1,573,534
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,573,534
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$266/mo
+$1,154/mo
1.1%
