$498,337
NAL Estimated Property Value12414 Reserve CRK 20, Austin, TX, 78748
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Gas Cooktop, Oven
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size11,670 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04383018210000
Lot Number20
SubdivisionGabardine Condominiums Amended
Land UseResidential
Legal DescriptionUNT 20 GABARDINE CONDOMINIUMS AMENDED PLUS .7722 % INT IN COM AREA
Census Tract033300
Assessed Land Value$55,781
Assessed Improvement Value$442,556
Assessment Year2025
About this property
Brand new condo with over $25k in builder upgrades! Kitchen features upgraded tile, backsplash and fixtures. Large center island adds extra seating and overlooks open living space. 1st floor master bedroom has updated shower with relaxing rain shower head. Features several security upgrades including motion detector, touch screen alarm and 4 camera security system. Be the first to call this beautiful house a home!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$498,337
Estimated Property Value
$399,510Estimated Mortgage Balance
$98,827Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,990 /month
Positive
Cash Flow Estimate:
$997 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$835/month
$276/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,525
$498,337
2025
$55,781
$442,556
$498,337
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,525
$498,337
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A+ Fcu
Conventional
$440,000
No
First
Jun 30, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$399,510
$98,827
19%
80%
$2,639/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$2,915/mo
$-685/mo
5.4%
