$416,299
NAL Estimated Property Value1125 Terry dr DR 2, Austin, TX, 78721
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Instant Hot Water, Oven, Free-Standing Range, Stainless Steel Appliance(s), Tankless Water Heater, Water Heater
FlooringWood
Exterior
Exterior FeaturesNone
Lot Size3,036 sqft
Building Information
Year Built2017
Stories2
Garage Spaces1
Land Information
APN02052110030000
Lot Number2
Subdivision1125 Terry Drive Condominiums
Land UseResidential
Legal DescriptionUNT 2 1125 TERRY DRIVE CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract002110
Assessed Land Value$112,500
Assessed Improvement Value$303,799
Assessment Year2025
Investor Tools
$416,299
Estimated Property Value
$274,869Estimated Mortgage Balance
$141,430Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,498 /month
Positive
Cash Flow Estimate:
$833 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$753/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,956
$416,299
2025
$112,500
$303,799
$416,299
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,956
$416,299
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$301,000
No
First
Oct 21, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,869
$141,430
33%
66%
$1,805/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$1,805/mo
$-179/mo
4.7%
