$524,000
NAL Estimated Property Value10500 Beard Ave, Austin, TX, 78748
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Free Standing Range, Disposal, Gas Water Heater, Microwave
FlooringCarpet, Tile, Vinyl, Wood
Exterior
Exterior FeaturesPrivate Yard, Rain Gutters
Lot Size6,251 sqft
Building Information
Year Built2004
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04302518180000
Lot Number20
SubdivisionBauerle Ranch
Land UseResidential
Legal DescriptionLOT 20 BLK Z BAUERLE RANCH
Census Tract031900
Assessed Land Value$200,000
Assessed Improvement Value$272,619
Assessment Year2025
About this property
WOW! AMAZING PRICE FOR THIS NEIGHBORHOOD! Move in ready home in popular Bauerle Ranch neighborhood on a great lot w/lush trees. Gorgeous hardwoods, fireplace & built-in bookshelves w/picture windows for tons of natural light. Formal dining & breakfast nook. Kitchen w/tons of cabinets, pantry & island. Lrg primary suite upstairs plus bonus room/loft area. NEW roof, NEW carpets and well maintained. Add your own updates for instant equity! Walk to 900 acre park & community pool. Come look today!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$524,000
Estimated Property Value
$329,630Estimated Mortgage Balance
$194,370Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,144 /month
Positive
Cash Flow Estimate:
$1,048 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$870/month
$43/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,816
$472,619
2025
$200,000
$272,619
$472,619
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,816
$472,619
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$371,025
No
First
Aug 14, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$329,630
$182,370
35%
63%
$2,225/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$2,268/mo
$-38/mo
5.1%
