$415,361
NAL Estimated Property Value11017 Cairnhill Ct, Austin, TX, 78754
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Exhaust Fan, Oven, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size4,596 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02354004120000
Lot Number31
SubdivisionThornbury Ii Sec 5
Land UseResidential
Legal DescriptionLOT 31 BLK A THORNBURY II SEC 5
Census Tract042400
Assessed Land Value$69,292
Assessed Improvement Value$346,069
Assessment Year2025
About this property
Well maintained 2-story, 3/2.5 home featuring 9ft ceilings, family room, dining & study on 1st floor. Kitchen is open to the living & dining area w/silestone quartz cntrps, single basin undermount sink & white 42" cabinets. All bdrms up + gameroom. Large mstr bdrm features WIC & mstr bath w/separate tub & shower along w/white cabinets in all bathrooms. Convenient location w/easy access to major highways & minutes from downtown/Mueller Development.Restrictions: Yes
Investor Tools
$415,361
Estimated Property Value
$207,090Estimated Mortgage Balance
$208,271Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,492 /month
Positive
Cash Flow Estimate:
$831 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$725/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,624
$415,361
2025
$69,292
$346,069
$415,361
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,624
$415,361
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zb Na
Unknown
$242,250
No
First
Feb 26, 2019
Mar 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,090
$208,271
50%
50%
$1,453/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,933/mo
+$483/mo
7.0%
