$507,276
NAL Estimated Property Value10428 Beard Ave, Austin, TX, 78748
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Range, Refrigerator
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size6,251 sqft
Building Information
Year Built2003
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04302518170000
Lot Number21
SubdivisionBauerle Ranch
Land UseResidential
Legal DescriptionLOT 21 BLK Z BAUERLE RANCH
Census Tract031900
Assessed Land Value$200,000
Assessed Improvement Value$307,276
Assessment Year2025
About this property
SHOWING BY APPT WITH AGENT. DO NOT DISTURB TENANTS PLEASE. Leased thru 5/31. Photos are old. Spacious home in Bauerle Ranch with open floorplan, Island Kitchen with nice countertops. Kitchen opens to family room and has breakfast area with windows overlooking back yard. Master bedroom has separate shower/tub, lots of closet space. Large back yard with covered patio. Excellent neighborhood amenities, close to shopping and restaurants. Easy access to IH35 or Mopac, or straight up Manchaca Rd to downtown.FEMA - Unknown Restrictions: Unknown
Investor Tools
$507,276
Estimated Property Value
$497,798Estimated Mortgage Balance
$10,436Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,044 /month
Positive
Cash Flow Estimate:
$1,015 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$903/month
$38/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,295
$507,276
2025
$200,000
$307,276
$507,276
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,295
$507,276
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank
Conventional
$548,250
No
First
Jun 3, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$497,798
$9,478
1%
98%
$3,288/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$3,326/mo
$-1,096/mo
5.3%
