$630,017
NAL Estimated Property Value1012 Brodie St # A, Austin, TX, 78704
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size5,706 sqft
Building Information
Year Built1978
Stories1
Roof Type114
Land Information
APN04000425020000
Lot NumberA
Subdivision1012 Brodie Condominiums
Land UseResidential
Legal DescriptionUNT A 1012 BRODIE CONDOMINIUMS PLUS 75.0 % INT IN COM AREA
Census Tract001312
Assessed Land Value$431,250
Assessed Improvement Value$198,767
Assessment Year2025
About this property
Rare opportunity to own a piece of quirky old Austin! Open, energy efficient and sunlight-filled thanks to high ceilings and a central custom skylight. Other exceptional features include bamboo flooring, large kitchen with premium stainless steel appliances including Wolf commercial gas range, and a stunning hand built sunken shower in the bathroom. Free standing house with private large yard is part of a 2 unit condo regime.
Investor Tools
$630,017
Estimated Property Value
$255,881Estimated Mortgage Balance
$374,136Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,780 /month
Positive
Cash Flow Estimate:
$1,260 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,116/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,248
$630,017
2025
$431,250
$198,767
$630,017
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,248
$630,017
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Unknown
$300,000
No
First
Jan 24, 2019
Jan 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$255,881
$374,136
59%
41%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
$1,799/mo
+$121/mo
3.7%
