$532,032
NAL Estimated Property Value1121 Walton Ln Unit A, Austin, TX, 78721
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5,881 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Land Information
APN02031812020000
Lot NumberA
Subdivision1121 Walton Condominiums
Land UseResidential
Legal DescriptionUNT A 1121 WALTON CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract002111
Assessed Land Value$150,000
Assessed Improvement Value$382,032
Assessment Year2025
About this property
This stunning, modern home boasts an extraordinary, oversized private yard - perfect for entertaining. The beautiful open floor plan presents a bright and airy feel. Kitchen features: silestone countertops, subway tile backsplash, & metal farmhouse style sink and SS appliances. First floor is finished with contemporary, high-gloss concrete floors. A short and easy drive to downtown ATX, UT, Mueller amenities, HWY 183 & other trendy venues. $5,000 Buyer closing cost incentive w/ approved contract in April. Subtype = Attached 1/2 Duplex
Investor Tools
$532,032
Estimated Property Value
$405,185Estimated Mortgage Balance
$127,678Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,192 /month
Positive
Cash Flow Estimate:
$1,064 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$987/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,188
$532,032
2025
$150,000
$382,032
$532,032
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,188
$532,032
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$365,600
No
First
Jun 1, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$405,185
$126,847
23%
76%
$2,740/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,740/mo
$-652/mo
4.7%
