$696,000
NAL Estimated Property Value1205 Elm ST 7, Austin, TX, 78703
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDryer, Dishwasher, Free Standing Range, Gas Cooktop, Disposal, Refrigerator, Water Softener Owned, Stainless Steel Appliances, Tankless Water Heater
FlooringWood
Exterior
Exterior FeaturesBalcony
Lot Size1,995 sqft
Building Information
Year Built2015
Stories3
Roof Type105
Garage Spaces1
Land Information
APN01100110160000
Lot Number7
SubdivisionGriffin Condominiums
Land UseResidential
Legal DescriptionUNT 7 GRIFFIN CONDOMINIUMS PLUS 12.5 % INT IN COM AREA
Census Tract001605
Assessed Land Value$2,992
Assessed Improvement Value$658,168
Assessment Year2025
About this property
Deal of the Year Rare opportunity for recent construction in the epicenter of Old West Austin. 3 story attached townhome with garage parking and thoughtful design touches. A home chef's dream with stainless Thermdor gas range and pantry storage. Sizable guest suite on the first floor with attached bathroom. Large 1 car garage with tall ceilings that allow attached ceiling racks and bike storage. Spacious master bedroom with walk-in closet.Master bath features a double vanity and frameless glass shower
Investor Tools
$696,000
Estimated Property Value
$332,482Estimated Mortgage Balance
$363,518Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,176 /month
Positive
Cash Flow Estimate:
$1,392 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,425/month
$265/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,622
$661,160
2025
$2,992
$658,168
$661,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,622
$661,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$375,000
No
First
Jul 2, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$332,482
$363,518
52%
48%
$2,249/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,710/mo
$2,514/mo
$-804/mo
2.9%
