$3,894,775
NAL Estimated Property Value12209 Musket Rim St, Austin, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Gas Cooktop, Refrigerator, Stainless Steel Appliance(s), Wine Refrigerator
FlooringTile, Wood
Exterior
Exterior FeaturesBarbecue
Lot Size1.17 acres
Building Information
Year Built2013
Stories2
Roof Type104
Garage Spaces4
Land Information
APN01136001230000
Lot Number14
SubdivisionSpanish Oaks Phs Ii-B
Land UseResidential
Legal DescriptionLOT 14 BLK A SPANISH OAKS PHS II-B
Census Tract036600
Assessed Land Value$1,244,942
Assessed Improvement Value$2,937,522
Assessment Year2025
About this property
Copious amounts of natural light, Hill Country views/stunning sunsets. Year-round entertaining on the covered loggia, outdoor kitchen, Crestron AV/ security cameras. Generously sized kitchen w/ oversized Calacatta island, motorized shades,SS appliances, sub-zeros.Spacious master bath w/ marble countertops/floors, double walk-in glass shower, his/hers custom closets.Field of Dreams-turf field/batting cage/sport court.Walk/ride your UTV through the canopy of oaks to the fish pond that backs to the property.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$3,894,775
Estimated Property Value
$2,781,950Estimated Mortgage Balance
$1,118,352Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$23,369 /month
Positive
Cash Flow Estimate:
$7,790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$5,381/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$45,100
$3,894,775
2025
$1,244,942
$2,937,522
$4,182,464
No
Tax History
Year
Tax Paid
Assessed Value
2024
$45,100
$3,894,775
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Segars Investments Lp
Commercial
$3,100,000
No
First
Dec 3, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,781,950
$1,120,050
28%
71%
$18,587/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$19,687/mo
$-16,667/mo
0.9%
