$394,412
NAL Estimated Property Value10837 Worn Sole Dr, Austin, TX, 78754
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Microwave, Free-Standing Range
FlooringLaminate
Exterior
Exterior FeaturesNone
Lot Size7,501 sqft
Building Information
Year Built2012
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02433001420000
Lot Number28
SubdivisionPioneer Crossing West Sec 9a
Land UseResidential
Legal DescriptionLOT 28 BLK E PIONEER CROSSING WEST SEC 9A
Census Tract043500
Assessed Land Value$141,505
Assessed Improvement Value$266,066
Assessment Year2025
About this property
Freshly painted interior! Gorgeous 4/3/2 on a cul-du-sac in the highly desirable Pioneer Crossing neighborhood. Large lot that backs to the green belt. Large chef's kitchen with a huge walk in pantry/laundry room. Granite counters, upgraded cabinets. Ready for you an your family to move in!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$394,412
Estimated Property Value
$214,681Estimated Mortgage Balance
$180,160Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,366 /month
Positive
Cash Flow Estimate:
$789 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$649/month
$33/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,822
$394,412
2025
$141,505
$266,066
$407,571
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,822
$394,412
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$239,700
No
First
Nov 1, 2020
Dec 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,681
$180,319
45%
54%
$1,438/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,471/mo
+$617/mo
6.4%
