$414,860
NAL Estimated Property Value11004 Night Camp Dr, Austin, TX, 78754
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Range, Microwave, Free-Standing Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Lot Size6,064 sqft
Building Information
Year Built2017
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02393305300000
Lot Number30
SubdivisionPioneer Crossing East Sec 3a
Land UseResidential
Legal DescriptionLOT 30 BLK ZZ PIONEER CROSSING EAST SEC 3A
Census Tract045000
Assessed Land Value$119,746
Assessed Improvement Value$295,114
Assessment Year2025
About this property
Brand new home nestled in trendy east Austin community. Popular 2-story floor plan with 4 bedrooms and 2.5 bathrooms. Master bedroom downstairs with spacious family room and a large second living space upstairs. Granite countertops in kitchen, formal dining room, vaulted ceiling in family room, and covered patio in backyard. Quiet street with lots of neighborhood amenities. Convenient location close to major employers, restaurants, and shopping! Great for entertaining or just your own piece of serenity.
Investor Tools
$414,860
Estimated Property Value
$191,342Estimated Mortgage Balance
$223,904Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,489 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$960/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,441
$414,860
2025
$119,746
$295,114
$414,860
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,441
$414,860
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Greatwall Inc
Conventional
$214,500
No
First
Sep 28, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,342
$223,518
53%
46%
$1,287/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,287/mo
+$1,129/mo
7.0%
