$638,000
NAL Estimated Property Value1204 Sarabeth Way, Austin, TX, 78721
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesConvection Oven, Exhaust Fan, Gas Cooktop, Microwave, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Electric Water Heater
FlooringConcrete, Tile, Wood, See Remarks
Exterior
Exterior FeaturesExterior Steps, See Remarks
Lot Size3,629 sqft
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02091602790000
Lot Number3
SubdivisionPenn Place Cottages Sec B
Land UseResidential
Legal DescriptionLOT 3 PENN PLACE COTTAGES SEC B
Census Tract002109
Assessed Land Value$207,875
Assessed Improvement Value$358,668
Assessment Year2025
About this property
Cottage style home in East Austin - 4 Br/ 2.5 Baths - 2028 Sq Ft. Come home to your own front porch and backyard on a quiet street. Quartz countertops and Whirlpool Gold appliances make a dream kitchen. High ceilings, solar panels, spray foam insulation for energy efficiency. 1 car garage with Electric Vehicle charging outlets. Commons area and community pool. Live close to all the best Austin has to offer. For more info or to schedule appt visit storybuilt.com/lucy Sprinkler Sys:Yes
Investor Tools
$638,000
Estimated Property Value
$600,614Estimated Mortgage Balance
$38,440Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,950 /month
Positive
Cash Flow Estimate:
$1,650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,353/month
$525/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,046
$566,543
2025
$207,875
$358,668
$566,543
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,046
$566,543
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$640,000
No
First
Dec 20, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$600,614
$37,386
5%
94%
$3,838/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$4,363/mo
$-2,275/mo
3.9%
