$670,000
NAL Estimated Property Value1018 Walter St, Austin, TX, 78702
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, ENERGY STAR Qualified Appliances, Microwave, Electric Oven, Free-Standing Electric Oven, Free-Standing Range, Stainless Steel Appliance(s), Electric Water Heater
FlooringWood
Exterior
Exterior FeaturesLighting
Lot Size6,917 sqft
Building Information
Year Built1983
Stories1
Roof Type112
Garage Spaces1
Land Information
APN02061215020000
Lot Number25
SubdivisionRosewood Village Sec 8 Amended
Land UseResidential
Legal DescriptionLOT 25 BLK B OLT 12 DIV B ROSEWOOD VILLAGE SEC 8 AMENDED
Census Tract000802
Assessed Land Value$325,000
Assessed Improvement Value$408,034
Assessment Year2024
About this property
Don't miss this opportunity for a great home or investment! In the very heart of funky central east Austin, close to parks, hike and bike trails, restaurants and shopping. Spacious and open with vaulted ceilings and lots of light. Loads of closet and storage space with updated floors, kitchen and bathrooms, granite countertops, xeriscaped yard with turf. A lovely place to live, a successful STR, or combination vacation and investment opportunity.
Investor Tools
$670,000
Estimated Property Value
$534,420Estimated Mortgage Balance
$670,000Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,200 /month
Positive
Cash Flow Estimate:
$1,400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,136/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,277
$625,570
2024
$325,000
$408,034
$733,034
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,277
$625,570
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waymaker Mortgage Co Llc
Conventional
$544,000
No
First
Apr 30, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$534,420
$135,580
20%
80%
$3,262/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$3,262/mo
$-1,174/mo
3.7%
