Last 24 Hours
$517,715
NAL Estimated Property Value12400 Gray Camlet LN 81, Austin, TX, 78748
Off Market
3 Beds
3 Bath
2,108 Sq Ft
$175.47 / sqft
Built in 2013Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2Bathrooms Half 1
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator, Self Cleaning Oven, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size11,670 sqft
Building Information
Year Built2013
Stories2
Roof Type105
Garage Spaces2
Land Information
APN04383018820000
Lot Number81
SubdivisionGabardine Condominiums Amended
Land UseResidential
Legal DescriptionUNT 81 GABARDINE CONDOMINIUMS AMENDED PLUS .7722 % INT IN COM AREA
Census Tract033300
Assessed Land Value$55,781
Assessed Improvement Value$461,934
Assessment Year2025
About this property
Builder's Model - For sale with leaseback. Loaded with custom features and paint. Draperies, stainless appliances. Wood flooring. Upgraded tile throughout. Wooded homesite with access to 13 acres of private greenbelt. Private and gated.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$517,715
Estimated Property Value
$24,102Estimated Mortgage Balance
$493,613Estimated Equity
95% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,106 /month
Positive
Cash Flow Estimate:
$1,035 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$731/month
$155/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,180
$517,715
2025
$55,781
$461,934
$517,715
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,180
$517,715
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Austin Telco Fcu
Stand Alone First / Home Equity First Lien
$25,000
No
First
Apr 12, 2024
Apr 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$24,102
$493,613
95%
5%
$150/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$305/mo
+$1,925/mo
5.2%
12.4%