$902,000
NAL Estimated Property Value13201 Madrone Mountain Way, Austin, TX, 78737
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Convection Oven, Dishwasher, Disposal, Microwave, Double Oven, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPlayground, Private Yard
Lot Size1.87 acres
Building Information
Year Built1999
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR62589
Lot Number32
SubdivisionHills Of Texas Estates
Land UseResidential
Legal DescriptionHILLS OF TEXAS ESTATES, LOT 32, ACRES 1.87 TAX CODES:RSP,SDS
Census Tract010815
Assessed Land Value$599,570
Assessed Improvement Value$527,950
Assessment Year2025
About this property
Beautiful home in Austin, near Dripping Springs with 2727 sqft, 4 bed, 3 bath, home located in Hills Of Texas Estates subdivision, on 1.87 acres. The floor plan is open & inviting, with high ceilings throughout the home. Large master bed with a wonderful bath, and huge walk-in closet. Over-sized garage, new hardwood floors, new water heater, new cooktop, and will have new roof. Dripping Spring School Districts for the kids.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$902,000
Estimated Property Value
$274,605Estimated Mortgage Balance
$627,395Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,412 /month
Positive
Cash Flow Estimate:
$1,804 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,299/month
$180/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,078
$858,854
2025
$599,570
$527,950
$1,127,520
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,078
$858,854
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$311,000
No
First
May 7, 2020
Jun 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,605
$627,395
69%
30%
$1,865/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,490/mo
$2,045/mo
+$1,445/mo
4.6%
