$363,000
NAL Estimated Property Value13901 Bavarian Forest Dr, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5,998 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces1
Land Information
APN02603308260000
Lot Number16
SubdivisionFort Dessau West
Land UseResidential
Legal DescriptionLOT 16 BLK H FORT DESSAU WEST
Census Tract044300
Assessed Land Value$105,672
Assessed Improvement Value$252,119
Assessment Year2025
About this property
Ready to Move in on 7/19. Single family with chic vinyl sheet floor, quartz counter top and smart home system. Spacious family kitchen area, backyard facing master bedroom, spacious master walk-in closet, covered patio, right size backyard. 20 minutes to downtown, close to highway 35 & 130, and 5 minutes to General Motors and 10 minutes to Samsung.
Investor Tools
$363,000
Estimated Property Value
$279,991Estimated Mortgage Balance
$83,513Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,178 /month
Positive
Cash Flow Estimate:
$726 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$767/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,392
$357,791
2025
$105,672
$252,119
$357,791
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,392
$357,791
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$301,009
No
First
Jul 15, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$279,991
$83,009
22%
77%
$1,805/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,250/mo
$1,805/mo
+$445/mo
7.4%
