Last 24 Hours
$106,000
NAL Estimated Property Value8526 Lago Vista Dr, Edcouch, TX, 78538
$111,955 ARV
Off Market
1 Beds
1 Bath
600 Sq Ft
$208.33 / sqft
Built in 1975Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 1
Bathrooms Full 2
Heating Central
CoolingFlooringTile
Building Information
Year Built2020
Stories1
Roof Type105
Land Information
APND3960-98-000-0051-00
Lot Number51
SubdivisionDelta Lake Resort
Land UseResidential
Legal DescriptionDELTA LAKE RESORT LOT 51, 56' FRONTAGE, IMPROVEMENTS ONLY-NEW FOR 2004
Census Tract024302
Assessed Improvement Value$59,277
Assessment Year2025
About this property
Discover the charm of lakeside living with this 1-bedroom, 1-bath lake house full of potential. A spacious two-level deck with a dedicated boat deck and a side deck for BBQs and entertaining make this home perfect for enjoying the outdoors. Two parking spaces are conveniently located across from the property. Situated in a gated community, this is your chance to enjoy the lake lifestyle at an affordable price. Home is purchased; land is leased. A wonderful fixer-upper to design your very own lakeside retreat!
Investor Tools
$106,000
Estimated Property Value
$0Estimated Mortgage Balance
$106,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$111,954
Rent-to-Value Ratio: 0.72%
Rent Estimate
$750 /month
Positive
Cash Flow Estimate:
$250 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$120/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$905
$54,228
2025
N/A
$59,277
$59,277
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$905
$54,228
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$111,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
N/A
+$1,141/mo
12.9%
12.4%