$503,800
NAL Estimated Property Value10608 Desert Willow Loop, Austin, TX, 78748
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile
Exterior
Lot Size7,797 sqft
Building Information
Year Built2011
Stories2
Roof Type105
Garage Spaces2
Land Information
APN04401303040000
Lot Number52
SubdivisionMeadows At Double Creek
Land UseResidential
Legal DescriptionLOT 52 BLK A MEADOWS AT DOUBLE CREEK
Census Tract002407
Assessed Land Value$103,184
Assessed Improvement Value$400,616
Assessment Year2025
About this property
Immaculately kept Scott Felder home conveniently located just off S 1st St in The Meadows at Double Creek. 10' ceilings and large format tile highlight the open floor plan with a spacious gourmet kitchen perfect for entertaining. Granite in all wet areas with a drop zone as you enter from the garage. Expansive bay windows in master bedroom allows for abundant natural light. Full sprinkler systemRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$503,800
Estimated Property Value
$471,326Estimated Mortgage Balance
$32,474Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,023 /month
Positive
Cash Flow Estimate:
$1,008 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$872/month
$90/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,950
$503,800
2025
$103,184
$400,616
$503,800
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,950
$503,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$265,800
No
First
Jul 17, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$471,326
$32,474
6%
94%
$3,188/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$3,278/mo
$-1,048/mo
5.3%
