$402,000
NAL Estimated Property Value120 Thelonious DR 1004, Austin, TX, 78745
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesDryer, Dishwasher, Electric Water Heater, Free Standing Gas Oven, Gas Cooktop, Disposal, Gas Range, Microwave, Refrigerator, Vented Exhaust Fan, Washer
FlooringCarpet, Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size5,114 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04240706220000
Lot Number1004
Subdivision7300 South Congress Condominiums
Land UseResidential
Legal DescriptionUNT 1004 7300 SOUTH CONGRESS CONDOMINIUMS PLUS 1.6949 % INT IN COM AREA
Census Tract002422
Assessed Land Value$76,680
Assessed Improvement Value$316,426
Assessment Year2025
About this property
Beautifully updated like-new condo in 78745 on a corner lot. Tons of natural light in this open floor plan. High ceilings in the living room, upgraded kitchen, master bedroom downstairs with a half bath as well. Upstairs its a 2nd living room perfect for an office/gym/play area as well as two bedrooms and another full bath. Stainless steel fridge and washer/dryer convey. This gorgeous house also has a tankless hot water heater and laundry hookups on both floors. The HOA covers exterior maintenance, landscaping, trash.
Investor Tools
$402,000
Estimated Property Value
$217,258Estimated Mortgage Balance
$184,742Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,820 /month
Positive
Cash Flow Estimate:
$940 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$883/month
$235/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,582
$393,106
2025
$76,680
$316,426
$393,106
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,582
$393,106
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The First National Bank Of Sonora
Conventional
$230,000
No
First
Aug 25, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$217,258
$184,742
45%
54%
$1,293/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,200/mo
$1,528/mo
+$672/mo
6.6%
