$1,522,000
NAL Estimated Property Value1002 Daphne Ct, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringSee Remarks
Exterior
Lot Size7,457 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04050603250000
Lot Number11
SubdivisionGarden Oaks Sec 5-A
Land UseResidential
Legal DescriptionLOT 11 GARDEN OAKS SEC 5-A
Census Tract001307
Assessed Land Value$389,236
Assessed Improvement Value$858,642
Assessment Year2025
About this property
Grab this amazing deal on cul-de-sac Daphne Court in the hot 78704 zip code. Build your dream home close to everything. Just minutes from downtown. This an excellent candidate for development. It is zoned SF-3 and has a nice lot with smaller trees. The home cannot be viewed from inside without an executed contract. Please consider the home a tear down. There is no survey available, the buyer will need to purchase one.Restrictions: Yes
Investor Tools
$1,522,000
Estimated Property Value
$885,250Estimated Mortgage Balance
$639,925Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,132 /month
Positive
Cash Flow Estimate:
$3,044 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,173/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$30,472
$1,247,878
2025
$389,236
$858,642
$1,247,878
No
Tax History
Year
Tax Paid
Assessed Value
2024
$30,472
$1,247,878
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rb Mortgage Llc
Unknown
$950,000
No
First
Jul 14, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$885,250
$536,750
37%
58%
$5,696/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,850/mo
$5,696/mo
$-2,846/mo
2.2%
