$430,896
NAL Estimated Property Value11903 Hornsby St, Austin, TX, 78753
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size15,773 sqft
Building Information
Year Built1994
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02522007020000
Lot Number1
SubdivisionSpanish Oak Ridge Sec 1
Land UseResidential
Legal DescriptionLOT 1 BLK F SPANISH OAK RIDGE SEC 1
Census Tract041100
Assessed Land Value$328,607
Assessed Improvement Value$136,990
Assessment Year2025
About this property
Newer build in established and popular mid-century community of Walnut Creek. Situated on a large corner lot surrounded by mature trees. Open kitchen to living floor plan. Large rain water collection system provides water for trees. Around the corner from the community park and close to the north Austin Tech District and Domain. Clean and move-in ready.Restrictions: Yes
Investor Tools
$430,896
Estimated Property Value
$348,188Estimated Mortgage Balance
$83,338Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,585 /month
Positive
Cash Flow Estimate:
$862 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$686/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,079
$430,896
2025
$328,607
$136,990
$465,597
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,079
$430,896
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$375,000
No
First
Jun 6, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$348,188
$82,708
19%
81%
$2,249/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,249/mo
$-161/mo
5.8%
