$405,288
NAL Estimated Property Value12114 Carnforth Dr, Austin, TX, 78753
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size6,490 sqft
Building Information
Year Built2021
Stories2
Roof Type121
Garage Spaces1
Land Information
APN02502805050000
Lot Number20
SubdivisionCopperfield Sec 1 Phs B
Land UseResidential
Legal DescriptionLOT 20 BLK D COPPERFIELD SEC 1 PHS B
Census Tract043800
Assessed Land Value$100,000
Assessed Improvement Value$305,288
Assessment Year2025
About this property
Great opportunity for new construction. Original slab remains, no survey available. Trees on the property. Agent/Buyer to do due diligence.
Investor Tools
$405,288
Estimated Property Value
$296,864Estimated Mortgage Balance
$108,905Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,432 /month
Positive
Cash Flow Estimate:
$811 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$894/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,703
$405,288
2025
$100,000
$305,288
$405,288
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,703
$405,288
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kind Lending Llc
Conventional
$307,930
No
First
Apr 24, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,864
$108,424
26%
73%
$1,847/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,847/mo
+$241/mo
6.2%
