$468,000
NAL Estimated Property Value10916 Desert Willow Loop, Austin, TX, 78748
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Disposal, Gas Water Heater, Microwave, Oven, Refrigerator, Stainless Steel Appliances
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesExterior Steps, Outdoor Kitchen, Private Yard
Lot Size7,863 sqft
Building Information
Year Built2007
Stories1
Roof Type105
Garage Spaces2
Land Information
APN04381507630000
Lot Number25
SubdivisionMeadows At Double Creek
Land UseResidential
Legal DescriptionLOT 25 BLK A MEADOWS AT DOUBLE CREEK
Census Tract002407
Assessed Land Value$103,456
Assessed Improvement Value$340,080
Assessment Year2025
About this property
Call this BEAUTIFUL home yours! Featuring wood floors in entry, dining, family rooms | Gourmet kitchen | SS appliances | Granite countertops + island | Built in desk | White plantation shutters for energy efficiency | Ensuite master bath with double vanity | Updated HVAC filter + insulation. Entertain in your private backyard with built-in grill, custom pergola, fountain, covered patio with fan. Sprinkler system + drip irrigation. Backs to ranch with view of mature oak trees. 2 hr notice to show. Sprinkler Sys:Yes
Investor Tools
$468,000
Estimated Property Value
$245,620Estimated Mortgage Balance
$222,380Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,808 /month
Positive
Cash Flow Estimate:
$936 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$595/month
$101/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,799
$443,536
2025
$103,456
$340,080
$443,536
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,799
$443,536
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$277,600
No
First
Jun 5, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,620
$222,380
47%
52%
$1,665/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$1,766/mo
+$464/mo
5.7%
