$796,000
NAL Estimated Property Value1004 Johanna ST, Austin, TX, 78704
$1,034,800 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Microwave, Free-Standing Range, Refrigerator, Wine Refrigerator
FlooringWood
Exterior
Exterior FeaturesNone
Lot Size3,097 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04000431030000
Lot Number2
Subdivision1004 Johanna Condominiums
Land UseResidential
Legal DescriptionUNT 2 1004 JOHANNA CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract001312
Assessed Land Value$287,500
Assessed Improvement Value$508,500
Assessment Year2025
About this property
Bold, striking, modern Joseph Design Build portfolio home. World class construction in Bouldin. Features include: Floor to ceiling windows, pool, walnut cabinets,Oak floors, expansive owner's suite with walk-in closet, spa shower w/garden tub, large 3rd floor den with DT views, foam and sound insulation, private fenced yard, and garage. Interior design by award winning Slic Design.Full inventory at www.jdbatx.com
Investor Tools
$796,000
Estimated Property Value
$0Estimated Mortgage Balance
$796,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$1,034,800
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,994 /month
Positive
Cash Flow Estimate:
$2,998 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,879/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,566
$796,000
2025
$287,500
$508,500
$796,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,566
$796,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$796,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
N/A
+$1,920/mo
2.9%
