$1,726,000
NAL Estimated Property Value1003 Rocky Dr, Austin, TX, 78732
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Electric Water Heater, Free Standing Range, Disposal, Microwave, Oven
FlooringCarpet, Laminate, Wood
Exterior
Exterior FeaturesBoat Ramp, Exterior Steps, Private Yard, Rain Gutters, Rv Hookup, Barbecue
Lot Size32,117 sqft
Building Information
Year Built1997
Stories2
Roof Type112
Garage Spaces5
Land Information
APN01295506070000
Lot Number2 & 3
SubdivisionRiver Ridge
Land UseResidential
Legal DescriptionLOT 2 & 3 BLK G RIVER RIDGE
Census Tract035100
Assessed Land Value$498,701
Assessed Improvement Value$628,662
Assessment Year2025
About this property
Private ranch-style home nestled among lg beautiful oak trees just minutes from Lake Austin & 2 public boat ramps. Home lives like a 1 story w lg open rooms dwnstrs. Sweeping great rm upstairs designed 4 parties w bar & surround sound w 1 add’ bd/bth. Huge covered porch to enjoy wildlife & entertaining guests. Backs to pvt ranch. Gge apt w kitchenette & bath. Extended height/length 3 stall garage for boat/RV. STR permit (see agent). 3 lots w house & garage residing on 2. Completely unrestricted/no HOA.Guest Accommodations: Yes Sprinkler Sys:Yes
Investor Tools
$1,726,000
Estimated Property Value
$591,973Estimated Mortgage Balance
$1,135,149Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,356 /month
Positive
Cash Flow Estimate:
$3,452 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,768/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,588
$919,050
2025
$498,701
$628,662
$1,127,363
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,588
$919,050
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Susser Bank
Conventional
$548,250
No
First
Sep 3, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$591,973
$1,206,027
67%
34%
$3,888/mo
