$404,000
NAL Estimated Property Value1311 Southport DR D, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Stainless Steel Appliance(s)
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size1,960 sqft
Building Information
Year Built1981
Stories2
Roof Type105
Land Information
APN04070727050000
Lot NumberD
Subdivision1311 Southport Drive Condominiums
Land UseResidential
Legal DescriptionUNT D 1311 SOUTHPORT DRIVE CONDOMINIUMS PLUS 25.0 % INT IN COM AREA
Census Tract002006
Assessed Land Value$93,750
Assessed Improvement Value$167,831
Assessment Year2025
About this property
Now Available! Beautifully renovated 2/1.5 condos, minutes to downtown in 78704!! Close to restaurants, bars, & entertainment. Private fenced mini- yards & 2 parking spots with every unit. Water included in HOA. Sellers have more units in the community coming up and prices will go up as the revitalization of the area continues. Other available units come with different finishes, so contact agent now to view all available selections.Restrictions: Yes
Investor Tools
$404,000
Estimated Property Value
$199,335Estimated Mortgage Balance
$204,665Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,424 /month
Positive
Cash Flow Estimate:
$808 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$524/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,269
$261,581
2025
$93,750
$167,831
$261,581
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,269
$261,581
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$218,700
No
First
Sep 21, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,335
$204,665
50%
49%
$1,312/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
$1,487/mo
+$433/mo
5.7%
