$858,000
NAL Estimated Property Value12412 Calistoga Way, Austin, TX, 78732
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Microwave
FlooringTile, Wood
Exterior
Exterior FeaturesDock
Lot Size8,621 sqft
Building Information
Year Built2008
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01335302050000
Lot Number21
SubdivisionRiver Dance Phs 3
Land UseResidential
Legal DescriptionLOT 21 BLK B RIVER DANCE PHS 3
Census Tract035100
Assessed Land Value$300,000
Assessed Improvement Value$339,348
Assessment Year2025
About this property
Charming home with flagstone patio and large front porch overlooking Bella Mar park. Custom features such as built-ins in the spacious office, California Closets in the master closet, and plantation shutters. No carpet - ceramic tile and hardwood flooring throughout home. Granite counters in kitchen, over-sized 2.5 car garage with central AC/Heat and a half bath - perfect for the hobbyist! Walk to River Ridge Elementary, pools, and parks. Lake Austin access! Roof replaced in 2016.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$858,000
Estimated Property Value
$339,715Estimated Mortgage Balance
$518,990Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,148 /month
Positive
Cash Flow Estimate:
$1,716 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,403/month
$423/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,552
$639,348
2025
$300,000
$339,348
$639,348
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,552
$639,348
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City First Mortgage Services Llc
Conventional
$384,739
No
First
Apr 28, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$339,715
$562,285
62%
40%
$2,307/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,570/mo
$2,730/mo
$-160/mo
3.6%
