$1,036,000
NAL Estimated Property Value11407 Costakes Dr, Austin, TX, 78750
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Microwave, Double Oven, Self Cleaning Oven, Stainless Steel Appliance(s), Trash Compactor, Wine Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size16,000 sqft
Building Information
Year Built1982
Stories2
Garage Spaces3
Land Information
APN01721910020000
Lot Number4
SubdivisionSpicewood At Balcones Villagesec 9
Land UseResidential
Legal DescriptionLOT 4 BLK DB SPICEWOOD AT BALCONES VILLAGESEC 9
Census Tract034300
Assessed Land Value$400,000
Assessed Improvement Value$601,887
Assessment Year2025
About this property
Sprawling 1 story with bonus/media room and full bathroom upstairs. Located on a corner lot measuring .367 acres, this home has 3555 sq. ft., 4 bedrooms & 3.5 bathrooms, formal living & dining rooms with a large sparkling swimming pool & outdoor kitchen. Other features include beamed ceilings in kitchen & living room, hardwood floors throughout main living areas, oversized kitchen with center island, stainless appliances and much more. Highly acclaimed RRISD schools(Spicewood, Canyon Vista, Westwood HS).Restrictions: Unknown Sprinkler Sys:Yes
Investor Tools
$1,036,000
Estimated Property Value
$494,914Estimated Mortgage Balance
$541,086Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,216 /month
Positive
Cash Flow Estimate:
$2,072 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,010/month
$15/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,935
$1,001,887
2025
$400,000
$601,887
$1,001,887
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,935
$1,001,887
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$548,250
No
First
Apr 30, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$494,914
$598,086
54%
48%
$3,288/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,720/mo
$3,303/mo
$-583/mo
3.2%
