Last 24 Hours
$401,477
NAL Estimated Property Value1128 Waterfall Ave, Leander, TX, 78641
Off Market
3 Beds
3 Bath
2,000 Sq Ft
$133.18 / sqft
Built in 2019Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2Bathrooms Half 1
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Instant Hot Water, Microwave, Oven, Free-Standing Range
FlooringCarpet, Tile
Exterior
Lot Size4,500 sqft
Building Information
Year Built2019
Stories2
Garage Spaces2
Land Information
APNR-17-W387-000A-0026
Lot Number26
Land UseResidential
Legal DescriptionS11796 - ALTERRA, BLOCK A, LOT 26, ACRES 0.1033
Census Tract020344
Assessed Land Value$82,000
Assessed Improvement Value$319,477
Assessment Year2025
About this property
Upon entry, the Foyer boasts a two-story ceiling, where you?re greeted next by an expansive Family Room, Dining area and Kitchen. For convenience, located off the Family Room is a Powder Bath and Mud Room leading into the 2-Car garage. Be the envy of the neighborhood with extra storage in the garage and under the stairs! Unwind upstairs in the Loft area for games or movies, then head into the Owner?s Suite for a little rest and relaxation.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$401,477
Estimated Property Value
$244,495Estimated Mortgage Balance
$156,982Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,409 /month
Positive
Cash Flow Estimate:
$803 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$724/month
$65/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,679
$401,477
2025
$82,000
$319,477
$401,477
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,679
$401,477
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Inspire Home Loans Inc
Fha
$260,137
Yes
First
Mar 25, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$244,495
$156,982
39%
61%
$1,665/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$1,730/mo
+$770/mo
7.5%
12.4%