Last 24 Hours
$308,000
NAL Estimated Property Value8413 Kelly CV, Lago Vista, TX, 78645
Off Market
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Exterior FeaturesNone
Lot Size1.19 acres
Land Information
APN01786003210000
Lot Number5
SubdivisionKellywood Estates Subd
Land UseResidential
Legal DescriptionLOT 5 KELLYWOOD ESTATES SUBD
Census Tract037600
Assessed Land Value$161,272
Assessment Year2025
About this property
FEMA - Unknown Restrictions: Yes
Investor Tools
$308,000
Estimated Property Value
$58,775Estimated Mortgage Balance
$249,225Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,848 /month
Positive
Cash Flow Estimate:
$616 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$354/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,710
$158,400
2025
$161,272
N/A
$161,272
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,710
$158,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Veterans Land Board Of The State Of Tx
Conventional
$74,400
No
First
Jun 13, 2016
Jul 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$58,775
$249,225
80%
19%
$447/mo
12.4%