$532,000
NAL Estimated Property Value12301 Rolling Hill Dr, Austin, TX, 78758
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Microwave, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile
Exterior
Lot Size13,665 sqft
Building Information
Year Built1972
Stories1
Roof Type105
Garage Spaces1
Land Information
APN02582003250000
Lot Number31
SubdivisionRiver Oak Lake Estates Sec 6
Land UseResidential
Legal DescriptionLOT 31 BLK C RIVER OAK LAKE ESTATES SEC 6
Census Tract041200
Assessed Land Value$141,667
Assessed Improvement Value$389,420
Assessment Year2025
About this property
Come see this updated one story corner home in Beautiful River Oak Estates*2 master suites*one w/great walk in shower,double vanity,&walk in closet*barn door*family room w/vaulted ceil./updated floors**breakfast area w/view to backyard*updated kitchen w/granite counters*stainless steel appliances*back deck great for barbque*storage shed *Acclaimed Pflugerville isd*great location* updated windows,hvac* open floorplan/good for entertaining*lots of natural lite*Huge .3 acre lot*trees*dont miss this one*go!Restrictions: Yes
Investor Tools
$532,000
Estimated Property Value
$252,660Estimated Mortgage Balance
$279,340Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,192 /month
Positive
Cash Flow Estimate:
$1,064 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,091/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,433
$531,087
2025
$141,667
$389,420
$531,087
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,433
$531,087
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$303,920
No
First
Feb 8, 2018
Mar 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$252,660
$315,340
55%
47%
$1,823/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,823/mo
+$593/mo
5.4%
