$514,076
NAL Estimated Property Value1117 Walton LN B, Austin, TX, 78721
$537,335 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Tankless Water Heater
FlooringCarpet, Concrete, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size5,780 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02031810030000
Lot NumberB
Subdivision1117 Walton Condominiums
Land UseResidential
Legal DescriptionUNT B 1117 WALTON CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract002111
Assessed Land Value$150,000
Assessed Improvement Value$364,076
Assessment Year2025
About this property
This stunning open floor plan features: a bright & spacious living space, high ceilings & low maintenance high-gloss concrete flooring. Kitchen includes silestone, subway backsplash, SS appliances. 1st floor master offers hickory flooring & a spa-like bath plus oversized closet. Upstairs: spacious loft, perfect for office/addl living, 2 bedrms & bath. The extraordinarily large backyard sets this home apart from anything in the area. Sprinkler Sys:Yes Subtype = Attached 1/2 Duplex
Investor Tools
$514,076
Estimated Property Value
$344,718Estimated Mortgage Balance
$169,358Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$537,334
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,084 /month
Positive
Cash Flow Estimate:
$1,028 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$973/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,109
$514,076
2025
$150,000
$364,076
$514,076
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,109
$514,076
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$389,600
No
First
Jun 9, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$344,718
$169,358
32%
67%
$2,336/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,411/mo
$-323/mo
4.9%
