Last 24 Hours
$445,307
NAL Estimated Property Value1205 Vargas RD, Austin, TX, 78741
Off Market
2 Beds
2 Bath
1,059 Sq FtHighlights
Interior
Bedrooms 2
Bathrooms Full 2
Garage Available
Heating
CoolingExterior
Exterior FeaturesNone
Lot Size6,726 sqft
Building Information
Year Built2020
Stories2
Roof Type112
Land Information
APN03071726030000
Subdivision1205 Vargas Road Site Condominiums
Land UseResidential
Legal DescriptionUNIT 2 1205 VARGAS ROAD SITE CONDOMINIUMS 47%INT IN COMMON AREA
Census Tract002321
Assessed Land Value$77,550
Assessed Improvement Value$367,757
Assessment Year2025
About this property
Build ready. Everything in place. Cleared lot in 78741, close to downtown, Hot East Austin minutes from lots of major employers, shopping, restaurants, coffee shops and major freeways. Super convenient to airport and on a street and area with lots of new construction. New Covid priceRestrictions: Yes
Investor Tools
$445,307
Estimated Property Value
$159,505Estimated Mortgage Balance
$285,802Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,672 /month
Positive
Cash Flow Estimate:
$891 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$994/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,702
$445,307
2025
$77,550
$367,757
$445,307
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,702
$445,307
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$175,000
No
First
Aug 30, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,505
$285,802
64%
36%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$1,050/mo
+$576/mo
4.4%
12.4%