$1,843,000
NAL Estimated Property Value1305 Hillside Ave, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Microwave, Refrigerator, Tankless Water Heater
FlooringConcrete, Wood
Exterior
Exterior FeaturesBalcony, Private Yard
Lot Size7,048 sqft
Building Information
Year Built2011
Stories2
Roof Type112
Garage Spaces1
Land Information
APN03000112210000
Lot Number2
SubdivisionFairview Park
Land UseResidential
Legal DescriptionLOT 2 BLK 14 FAIRVIEW PARK
Census Tract001401
Assessed Land Value$607,858
Assessed Improvement Value$794,504
Assessment Year2025
About this property
Sprinkler Sys:Yes
Investor Tools
$1,843,000
Estimated Property Value
$1,421,868Estimated Mortgage Balance
$423,840Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,058 /month
Positive
Cash Flow Estimate:
$3,686 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,744/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$35,716
$1,402,362
2025
$607,858
$794,504
$1,402,362
No
Tax History
Year
Tax Paid
Assessed Value
2024
$35,716
$1,402,362
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$1,560,000
No
First
Aug 31, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,421,868
$340,132
19%
77%
$9,353/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$9,353/mo
$-6,883/mo
1.6%
