$1,429,000
NAL Estimated Property Value804 Yaupon Valley Rd, West Lake Hills, TX, 78746
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Water Heater, Disposal
FlooringAdobe, Brick, Carpet, Tile
Exterior
Exterior FeaturesBalcony, Exterior Steps, Private Yard
Lot Size1.01 acres
Building Information
Year Built1984
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01151909120000
Lot Number28
SubdivisionMayo Addn
Land UseResidential
Legal DescriptionLOT 28 MAYO ADDN
Census Tract001918
Assessed Land Value$1,008,297
Assessed Improvement Value$282,543
Assessment Year2025
About this property
Enjoy this home located on peaceful wooded lot overlooking Little Bee Creek. Tons of privacy in rolling Westlake Hills but only minutes from downtown. Remodel or build your new modern design on one acre lot. Existing home offers one bedroom on main level. Second floor has master bedroom with large master bath, and one bedroom with an additional sitting room or child's play room. Easy in and out of neighborhood to Red Bud Trail. Feeds into Eanes school district. Sprinkler Sys:Yes
Investor Tools
$1,429,000
Estimated Property Value
$574,496Estimated Mortgage Balance
$854,504Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,574 /month
Positive
Cash Flow Estimate:
$2,858 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,146/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,613
$1,290,840
2025
$1,008,297
$282,543
$1,290,840
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,613
$1,290,840
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bancorpsouth Bank
Conventional
$657,500
No
First
Dec 11, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$574,496
$955,504
62%
40%
$3,943/mo
