$2,027,000
NAL Estimated Property Value810 Rock Creek Dr, West Lake Hills, TX, 78746
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDouble Oven, Dishwasher, Electric Cooktop, Disposal, Gas Water Heater, Trash Compactor
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony, Private Yard
Lot Size24,947 sqft
Building Information
Year Built1976
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01131304010000
Lot Number8
SubdivisionLiveoak Terrace Partial Replat
Land UseResidential
Legal DescriptionLOT 8 BLK C LIVEOAK TERRACE PARTIAL REPLAT
Census Tract001919
Assessed Land Value$1,053,771
Assessed Improvement Value$262,763
Assessment Year2025
About this property
Enjoy fabulous city views at this classic 1970’s Westlake home on a private, wooded lot. Immaculately maintained by the original owner. Features include open living areas, vaulted ceilings, large windows to let light in, and a large deck to take in the wooded area and city views. Exemplary Eanes ISD schools. Close to restaurants, shops, Zilker Park, and just a short drive to downtown Austin!
Investor Tools
$2,027,000
Estimated Property Value
$909,718Estimated Mortgage Balance
$1,117,282Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,162 /month
Positive
Cash Flow Estimate:
$4,054 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,695/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,204
$1,316,534
2025
$1,053,771
$262,763
$1,316,534
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,204
$1,316,534
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$1,000,000
No
First
Aug 31, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$909,718
$980,282
51%
45%
$5,996/mo
