$389,700
NAL Estimated Property Value1401 Little Elm TRL 130, Cedar Park, TX, 78613
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, ENERGY STAR Qualified Appliances, Microwave, Free-Standing Range, Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2014
Stories2
Garage Spaces2
Land Information
APNR-17-W361-0000-N031
Land UseResidential
Legal DescriptionC630 - WOODFORD CONDO, UNIT N-31, 0.505% COMMON AREA INTEREST
Census Tract020355
Assessed Land Value$95,373
Assessed Improvement Value$294,327
Assessment Year2025
About this property
Detached condo in Cedar Park! Built in 2014, this condo offers 3 beds/2.5 baths. 1,563 sqft. Ceramic tile "wood" flooring throughout downstairs. Unlike others in the community, solar panels have been installed. Bills have ranged from $0.13/mo to $95/mo. Fresh int. paint (3/2020) in common areas and both full bathrooms. Right near Brushy Creek Trail, YMCA, and future Cedar Park community park. HOA pays for front and back lawn maintenance. Customizable ELFA shelving in all 3 bedroom closets.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$389,700
Estimated Property Value
$231,472Estimated Mortgage Balance
$158,228Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,338 /month
Positive
Cash Flow Estimate:
$779 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$733/month
$195/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,846
$389,700
2025
$95,373
$294,327
$389,700
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,846
$389,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Upequity Spv2 Llc
Conventional
$253,000
No
First
Nov 19, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,472
$158,228
40%
59%
$1,517/mo
