$501,367
NAL Estimated Property Value11912 Roscommon Trl, Austin, TX, 78754
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Dryer, Exhaust Fan, Microwave, Free-Standing Range, Refrigerator, Washer, Water Heater
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesPrivate Yard
Lot Size7,771 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02394618040000
Lot Number26
SubdivisionBellingham Meadows Sec 4
Land UseResidential
Legal DescriptionLOT 26 BLK K BELLINGHAM MEADOWS SEC 4
Census Tract042400
Assessed Land Value$75,268
Assessed Improvement Value$426,099
Assessment Year2025
About this property
February Completion. Hudson II Floorplan. NextGen home with in law suite, separate entry access from porch. Kitchenette and full bath plus bedroom.Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$501,367
Estimated Property Value
$158,936Estimated Mortgage Balance
$342,431Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,008 /month
Positive
Cash Flow Estimate:
$1,003 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$932/month
$375/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,683
$501,367
2025
$75,268
$426,099
$501,367
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,683
$501,367
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eagle Home Mortgage Llc
Conventional
$180,000
No
First
May 29, 2020
Jun 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,936
$342,431
68%
32%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,455/mo
+$961/mo
5.8%
