$507,376
NAL Estimated Property Value105 W Odell ST 2, Austin, TX, 78752
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, ENERGY STAR Qualified Appliances, Microwave, Free-Standing Range, Self Cleaning Oven, Stainless Steel Appliance(s), Tankless Water Heater
FlooringWood, See Remarks
Exterior
Exterior FeaturesNone
Lot Size4,652 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02321221030000
Lot Number2
Subdivision105 West O'dell Street Condominiums
Land UseResidential
Legal DescriptionUNT 2 105 WEST O'DELL STREET CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract040000
Assessed Land Value$172,500
Assessed Improvement Value$334,876
Assessment Year2025
About this property
New Green Bld Qlty in established Austin “Highland” area w/cool new homes. 2 stry contemp. open concpt; mdrn farmhouse touches. Solid hand-scraped hrdwood floors, ML master w/bth & walk-in-closet, 9’ ceilings, built-in-storage & ample natural light. Trendy kitchen; quartz counters, custom cabinets, perfect for meals/entertaining. Feel safe; enclosed 1 car garage & private fence. Near Metro Rail/Buses, I-35, 183 & MoPac. <6 mi to DT Austin to work/fun. Quality built w/ comfort in mind.
Investor Tools
$507,376
Estimated Property Value
$327,607Estimated Mortgage Balance
$179,769Estimated Equity
35% 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
$1,036/month
$44/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,891
$507,376
2025
$172,500
$334,876
$507,376
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,891
$507,376
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Counselors Mortgage Corp
Conventional
$368,000
No
First
Aug 4, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$327,607
$179,769
35%
65%
$2,207/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,251/mo
$-163/mo
4.9%
