$263,000
NAL Estimated Property Value12621 Sky Harbor Dr, Del Valle, TX, 78617
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Free-Standing Range
FlooringLaminate, Tile
Exterior
Lot Size5,401 sqft
Building Information
Year Built2007
Stories1
Roof Type105
Garage Spaces1
Land Information
APN03304007040000
Lot Number4
SubdivisionLos Cielos Sec 2
Land UseResidential
Legal DescriptionLOT 4 BLK L LOS CIELOS SEC 2
Census Tract002449
Assessed Land Value$51,340
Assessed Improvement Value$199,121
Assessment Year2025
About this property
Beautiful completely updated home with all wood laminate flooring, hard tile and travertine backsplash in kitchen. Home is available as a normal lease with a minimum 2 year term, or on the "Home by Four" lease to own program. The program requires no option fee and after payments have been made on time for four years, owner will provide a 100% 30 year amortized loan for 10 years.FEMA - Unknown
Investor Tools
$263,000
Estimated Property Value
$157,274Estimated Mortgage Balance
$105,726Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,578 /month
Positive
Cash Flow Estimate:
$526 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$577/month
$30/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,607
$250,461
2025
$51,340
$199,121
$250,461
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,607
$250,461
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Austin Telco Fcu
Open End Mortgage / Open End With Future Advance Clause
$170,000
No
First
May 3, 2022
May 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,274
$103,726
39%
60%
$1,020/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$1,050/mo
+$1,120/mo
9.9%
