$618,000
NAL Estimated Property Value12815 Mcnelly Trl, Austin, TX, 78732
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Down Draft, Stainless Steel Appliance(s)
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,965 sqft
Building Information
Year Built1994
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01474803170000
Lot Number17
SubdivisionSteiner Ranch Phs 1 Sec 2-A
Land UseResidential
Legal DescriptionLOT 17 BLK 4 STEINER RANCH PHS 1 SEC 2-A
Census Tract034900
Assessed Land Value$300,000
Assessed Improvement Value$283,018
Assessment Year2025
About this property
Thoughtful layout of this home means that every room feels spacious! Huge kitchen is large enough for the whole family to help with meal prep. Oversized breakfast area is the right size for a table to seat 6 and a buffet, allows the formal dining to be flexible for potential office space. Also features easy-care laminate flooring and hard tile, gas fireplace, lots of windows, generous sized bedrooms, and a beautiful gazebo-covered patio draped in morning glory vines. Sprinkler Sys:Yes
Investor Tools
$618,000
Estimated Property Value
$354,404Estimated Mortgage Balance
$264,331Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,708 /month
Positive
Cash Flow Estimate:
$1,236 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,022/month
$73/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,177
$583,018
2025
$300,000
$283,018
$583,018
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,177
$583,018
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loanpeople Llc
Conventional
$401,375
No
First
Apr 20, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$354,404
$295,596
45%
57%
$2,407/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,970/mo
$2,480/mo
+$490/mo
5.8%
