$1,012,000
NAL Estimated Property Value10502 Grand Oak Dr, Austin, TX, 78750
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Electric Oven, Dishwasher, Disposal, Electric Cooktop, Oven, Electric Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesGarden, Basketball Court, Uncovered Courtyard, Private Entrance, Private Yard
Lot Size9,914 sqft
Building Information
Year Built1996
Stories2
Roof Type183
Garage Spaces2
Land Information
APN01661506560000
Lot Number7
SubdivisionSpicewood Estates Sec 3
Land UseResidential
Legal DescriptionLOT 7 BLK J SPICEWOOD ESTATES SEC 3
Census Tract033800
Assessed Land Value$400,000
Assessed Improvement Value$574,815
Assessment Year2025
About this property
Gorgeous East facing 1.5 story home next to the greenbelt with lots of extra parking. Oversized master suite on main has private deck that overlooks the greenbelt. $200,000 in upgrades to include Media room addition with private stairs, skylight, basketball court, new deck, freshly painted walls, cabinets, updated bathrooms and more. Home also features dedicated laundry room with sink and quartz countertops. First story includes all 4 bedrooms, dining room, breakfast area, 2 family rooms, sunroom and laundry room. Very Private home. Absolutely Stunning.
Investor Tools
$1,012,000
Estimated Property Value
$688,989Estimated Mortgage Balance
$194,366Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,072 /month
Positive
Cash Flow Estimate:
$2,024 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,673/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,012
$974,815
2025
$400,000
$574,815
$974,815
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,012
$974,815
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliant Cu
Conventional
$775,000
No
First
Jul 6, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$688,989
$350,011
33%
68%
$3,111/mo
