$483,000
NAL Estimated Property Value1204 North St, Austin, TX, 78756
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesFree-Standing Gas Range, Refrigerator, Water Heater
FlooringLinoleum, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size5,920 sqft
Building Information
Year Built2024
Stories2
Garage Spaces1
Land Information
APN02260406340000
Lot Number12
SubdivisionGeorgian Terrace
Land UseResidential
Legal DescriptionLOT 12 BLK B GEORGIAN TERRACE
Census Tract000205
Assessed Land Value$355,513
Assessment Year2025
About this property
Location, Location, Location! Excellent opportunity for your next new construction build or extensive remodel! Located just minutes to all the Burnet Road restaurants you could desire, including Chi'Lantro, Fonda San Miguel, Pinthouse Pizza, and more! Just 4 miles to University of Texas and Downtown Austin. Investor special! New construction all over neighborhood including one house over! Google Fiber eligible! Great price, no floodplain, few trees, get it before it's gone!
Investor Tools
$483,000
Estimated Property Value
$890,816Estimated Mortgage Balance
$483,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,898 /month
Positive
Cash Flow Estimate:
$966 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$887/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,225
$355,513
2025
$355,513
N/A
$355,513
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,225
$355,513
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$895,535
No
First
Nov 20, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$890,816
N/A
0%
184%
$5,227/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$5,227/mo
$-3,087/mo
5.3%
