$727,000
NAL Estimated Property Value11400 Dona Villa Dr, Austin, TX, 78726
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Microwave, Self Cleaning Oven, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size19,889 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01662501340000
Lot Number10
SubdivisionCanyon Creek Sec 11
Land UseResidential
Legal DescriptionLOT 10 CANYON CREEK SEC 11
Census Tract034600
Assessed Land Value$400,000
Assessed Improvement Value$270,576
Assessment Year2025
About this property
Private backyard! Family room w/ wood floors, stone fireplace & open to kitchen. Kitchen w/ granite counters, stainless appliances, gas stove & breakfast rm. Covered patio w/ fan & Webberl Gas Grill. Office w/ wood floors , French doors & could also be used as a 2nd living area. Large Master & Master bath has an over-sized, walk-in shower, dual shower heads & large, walk-in closet. Laundry room has sink & space for a frig. 3 car garage! Vandegrift HS, Four Points MS & Grandview Hills Ele.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$727,000
Estimated Property Value
$330,917Estimated Mortgage Balance
$396,804Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,362 /month
Positive
Cash Flow Estimate:
$1,454 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,003/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,397
$670,576
2025
$400,000
$270,576
$670,576
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,397
$670,576
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Credit Line (Revolving) / Heloc
$382,000
No
First
Jul 5, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$330,917
$363,083
52%
46%
$2,291/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$2,491/mo
$-401/mo
3.4%
