$511,000
NAL Estimated Property Value10616 Desert Willow Loop, Austin, TX, 78748
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile, Wood
Exterior
Lot Size5,715 sqft
Building Information
Year Built2013
Stories2
Roof Type105
Garage Spaces2
Land Information
APN04401303060000
Lot Number50
SubdivisionMeadows At Double Creek
Land UseResidential
Legal DescriptionLOT 50 BLK A MEADOWS AT DOUBLE CREEK
Census Tract002407
Assessed Land Value$93,580
Assessed Improvement Value$355,583
Assessment Year2025
About this property
Don't miss your chance to own a well appointed Scott Felder home conveniently located just off S 1st St in The Meadows at Double Creek. This 3 bed, 2 1/2 bath home features natural hard woods in the living/dining area, matching granite in all wet areas. Expansive bay of windows allows for abundant natural light. Private, covered back patio features gas stub out, can lights & fan. Tons of pre-wiring, including 7.1 channel audio in bonus room, CAT5/Coax in all bed/living/bonus rooms. Full sprinkler systemRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$511,000
Estimated Property Value
$244,374Estimated Mortgage Balance
$267,117Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,066 /month
Positive
Cash Flow Estimate:
$1,022 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$879/month
$90/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,996
$449,163
2025
$93,580
$355,583
$449,163
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,996
$449,163
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Celebrity Home Loans Llc
Conventional
$273,400
No
First
Oct 12, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$244,374
$235,626
49%
48%
$1,640/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$1,730/mo
+$500/mo
5.2%
