$869,000
NAL Estimated Property Value1209 1/2 Willow ST B, Austin, TX, 78702
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Water Heater
FlooringConcrete, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size5,868 sqft
Building Information
Year Built1907
Stories1
Roof Type105
Garage Spaces1
Land Information
APN02020505050000
Lot Number24
SubdivisionCanterbury Square
Land UseResidential
Legal DescriptionLOT 24 OLT 33 DIV O CANTERBURY SQUARE
Census Tract001000
Assessed Land Value$451,252
Assessed Improvement Value$187,628
Assessment Year2025
About this property
2-story, current build modern farmhouse located in the heart of highly sought after East Austin. 2 bedroom. 2 bath open concept ADU features stained concrete floors, high ceilings & loads of windows allowing for abundant natural light. Gourmet kitchen offering quartz countertops, center island & stainless steel appliances. Master suite up with double vanity, walk-in shower, walk-in closet & outdoor deck. Walk to downtown, shopping & trendy East Austin dining & nightlife. Early September completion date.Restrictions: Yes
Investor Tools
$869,000
Estimated Property Value
$1,041,393Estimated Mortgage Balance
$869,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,214 /month
Positive
Cash Flow Estimate:
$1,738 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$521/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,907
$464,258
2025
$451,252
$187,628
$638,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,907
$464,258
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$466,400
No
First
Dec 9, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,041,393
N/A
0%
120%
$6,395/mo
