$461,252
NAL Estimated Property Value1206 Old Thorndale, Taylor, TX, 76574
Off Market
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size1.03 acres
Building Information
Year Built2020
Stories1
Garage Spaces2
Land Information
APNR-13-0419-000A-0008
Lot Number8
Land UseResidential
Legal DescriptionS11661 - DOVE PASS SUB, BLOCK A, LOT 8, ACRES 1.033
Census Tract021000
Assessed Land Value$151,713
Assessed Improvement Value$309,539
Assessment Year2025
About this property
Beautiful Country Setting at New Development of "Dove Pass" to enjoy the Ultimate "Urban Country Lifestyle" Valuable Deed Restrictions to Enhance your Investment without the HOA fees - Choose your own "Quality" builder & build when ready! Breathtaking Countryside Views yet all within blocks to downtown Taylor boasting Wonderful Shops, eateries, coffee shop, farmers market, renovated parks, hip night life, and much more! Within easy commute to Austin * 1.033 ac Lot 8 * Hurry, they are selling fast!Restrictions: Yes
Investor Tools
$461,252
Estimated Property Value
$345,794Estimated Mortgage Balance
$115,458Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,768 /month
Positive
Cash Flow Estimate:
$923 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$900/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,496
$461,252
2025
$151,713
$309,539
$461,252
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,496
$461,252
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$322,000
No
First
Nov 3, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$345,794
$115,458
25%
75%
$2,303/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,303/mo
$-215/mo
5.4%
