$538,639
NAL Estimated Property Value12102 Arrowwood Dr, Austin, TX, 78727
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Free-Standing Range, Refrigerator, Washer/Dryer Stacked
FlooringCarpet
Exterior
Exterior FeaturesNone
Lot Size7,505 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02620619190000
Lot Number7
SubdivisionDorsett Oaks
Land UseResidential
Legal DescriptionLOT 7 BLK B DORSETT OAKS
Census Tract041300
Assessed Land Value$261,727
Assessed Improvement Value$276,912
Assessment Year2025
About this property
Entire duplex available, 3/2 on both sides. Tenants leased both sides out until Feb and April of 2019. Rental income combined $2,790.00. Great investment for buyers looking for cash flow opportunity. Proximity to MoPac and the Domain make this a desirable rental property. Neighborhood is mostly single family. Listing will be Active on June 1st. Showings will be scheduled for June 3rd in order to accommodate tenants on both sides. If you wish to view this property please contact me.
Investor Tools
$538,639
Estimated Property Value
$400,221Estimated Mortgage Balance
$139,160Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,232 /month
Positive
Cash Flow Estimate:
$1,077 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,127/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,828
$538,639
2025
$261,727
$276,912
$538,639
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,828
$538,639
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$435,000
No
First
Jan 11, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$400,221
$138,418
25%
74%
$2,609/mo
