$287,000
NAL Estimated Property Value12721 Brahmin Dr, Austin, TX, 78724
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Free-Standing Range, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size6,338 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces1
Land Information
APN02075201300000
Lot Number17
SubdivisionGilbert Lane Subd Phs 4
Land UseResidential
Legal DescriptionLOT 17 BLK C GILBERT LANE SUBD PHS 4
Census Tract002215
Assessed Land Value$80,005
Assessed Improvement Value$201,517
Assessment Year2025
About this property
Brand New Home, Stainless Steel Appliances, Refrigerator, Washer and Dryer included.
Investor Tools
$287,000
Estimated Property Value
$164,571Estimated Mortgage Balance
$122,429Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,722 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$532/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,955
$281,522
2025
$80,005
$201,517
$281,522
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,955
$281,522
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$183,750
No
First
Dec 18, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,571
$116,951
41%
57%
$1,102/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,102/mo
+$986/mo
8.7%
