$710,000
NAL Estimated Property Value871 County Road 123, Marble Falls, TX, 78654
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Built-In Electric Oven, Built-In Refrigerator, Dishwasher, Electric Cooktop, Exhaust Fan, Ice Maker, Microwave, Double Oven, Refrigerator, Electric Water Heater, Water Softener
FlooringTile
Exterior
Exterior FeaturesGarden, Private Entrance, Private Yard
Lot Size6.50 acres
Building Information
Year Built1991
Garage Spaces4
Land Information
APN54885
SubdivisionThos, K. Pierson
Land UseResidential
Legal DescriptionABS A0667 THOS, K. PIERSON, TRACT PT OF 4, ALL OF 5, 6.5 ACRES
Census Tract960600
Assessed Land Value$37,647
Assessed Improvement Value$458,365
Assessment Year2025
About this property
Marble Falls 6.5-acre rancher with a 3 bedroom, 2 bath, 1 half bath 2,461 sqft Main house with a 1 bed 1 bath 1,053 sqft guesthouse anda 1,125 sqft 4-car garage. Mature Post Oaks cover the property which features a swimming pool, pond, and barn. On Well and Septicand Ag Exempt. Properties like this do not become available often. 6.5 miles to HSB and 4.5 miles to Lake LBJ.
Investor Tools
$710,000
Estimated Property Value
$727,671Estimated Mortgage Balance
$710,000Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,500 /month
Positive
Cash Flow Estimate:
$1,500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$383/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,046
$496,012
2025
$37,647
$458,365
$700,698
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,046
$496,012
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Va
$735,160
Yes
First
Sep 29, 2025
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$727,671
$29,329
3%
102%
$4,408/mo
