$682,000
NAL Estimated Property Value12221 Long Bay Cv, Austin, TX, 78732
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Microwave, Self Cleaning Oven, Water Heater
FlooringCarpet, Laminate, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size15,891 sqft
Building Information
Year Built2012
Stories2
Roof Type104
Garage Spaces2
Land Information
APN01414403240000
Lot Number23
SubdivisionFairways At Steiner Ranch Amended
Land UseResidential
Legal DescriptionFAIRWAYS AT STEINER RANCH AMENDED UNT 23 1.1363%INT IN COMMON AREA
Census Tract035000
Assessed Land Value$55,000
Assessed Improvement Value$612,974
Assessment Year2025
About this property
Elegant & spacious 4 bed, 2-1/2 bath, 2,790 sqft, highly desirable/gated community at The Fairways of Steiner Ranch UT Golf Course neighborhood. High Ceilings, Open Layout, Marble Counters & Kitchen Island, SS appliances: Gas Stove, Built-in Oven/Microwave, large Custom Cabinetry, Plantation Shutters, wood & carpet flooring. 1st level Master w/walk-in, double vanity sinks, garden tub, & walk-in shower. Upstairs Bedrooms w/gameroom. Covered Deck, cul de sac, lake access, parks, & Great Schools!!FEMA - Unknown Sprinkler Sys:Yes
Investor Tools
$682,000
Estimated Property Value
$434,220Estimated Mortgage Balance
$248,603Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,092 /month
Positive
Cash Flow Estimate:
$1,364 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,521/month
$1,283/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,843
$667,974
2025
$55,000
$612,974
$667,974
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,843
$667,974
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$475,500
No
First
Sep 16, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$434,220
$242,780
35%
64%
$2,851/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,970/mo
$4,134/mo
$-1,164/mo
5.2%
