$810,000
NAL Estimated Property Value1206 Crestwood Rd, Austin, TX, 78722
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesNone
FlooringConcrete, Stone, Wood
Exterior
Exterior FeaturesNone
Lot Size10,733 sqft
Building Information
Year Built1947
Stories1
Roof Type105
Garage Spaces1
Land Information
APN02181104150000
Lot Number15
SubdivisionDelwood Sec 1
Land UseResidential
Legal DescriptionLOT 15 BLK C DELWOOD SEC 1
Census Tract000307
Assessed Land Value$397,858
Assessed Improvement Value$277,617
Assessment Year2025
About this property
Fabulous 1940s bungalow in one of Central Austin's best kept secrets. Lovely Wilshire Wood stone and clapboard charmer with a lush, green lot, tucked away feel, and steps to all the action. Hardwood floors, huge fireplace and lots of living areas. Backyard is beautiful with professional landscaping, pergola and patio. Two full baths and plenty of yard space. Quiet street with well kept church and great neighbors. Walk to Mueller and bike to East side eateries and all that 78722 offers.Restrictions: Yes
Investor Tools
$810,000
Estimated Property Value
$449,768Estimated Mortgage Balance
$361,150Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,860 /month
Positive
Cash Flow Estimate:
$1,620 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,371/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,404
$675,475
2025
$397,858
$277,617
$675,475
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,404
$675,475
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Celebrity Home Loans Llc
Conventional
$506,250
No
First
Jul 31, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$449,768
$356,232
44%
56%
$3,036/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$3,036/mo
$-726/mo
3.4%
