$1,076,000
NAL Estimated Property Value121 Frederick St, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,660 sqft
Building Information
Year Built2015
Stories1
Roof Type105
Garage Spaces1
Land Information
APN04070311360000
Lot Number7
SubdivisionBrinwood Sec 2
Land UseResidential
Legal DescriptionLOT 7 BLK 2 BRINWOOD SEC 2
Census Tract001308
Assessed Land Value$382,593
Assessed Improvement Value$533,668
Assessment Year2025
About this property
Beautiful new build in 78704 located on a quiet cul-de-sac street. Professional style kitchen including Bertch custom cabinets, high end Verona and Bosch appliances. Large premium granite island and breakfast bar perfect for entertaining. Gorgeous Acacia hardwood floors in living room, master bedroom and porcelain tile in wet area. Energy efficient spray foam insulation throughout walls and ceilings. Spacious yard for play and entertainment. Minutes to SoCo and Downtown districts. Must see!FEMA - Unknown Sprinkler Sys:Yes
Investor Tools
$1,076,000
Estimated Property Value
$167,065Estimated Mortgage Balance
$909,333Estimated Equity
84% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,456 /month
Positive
Cash Flow Estimate:
$2,152 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,853/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,853
$916,261
2025
$382,593
$533,668
$916,261
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,853
$916,261
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Matti Korhonen
Unknown
$200,000
No
First
Mar 26, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,065
$945,935
84%
16%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,200/mo
+$1,270/mo
2.8%
