$425,000
NAL Estimated Property Value1402 Green Forest Dr, Austin, TX, 78745
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Free-Standing Range, Water Heater
FlooringLaminate, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,747 sqft
Building Information
Year Built1962
Stories1
Roof Type105
Land Information
APN04101206200000
Lot Number12
SubdivisionGreenwood Forest Sec 2
Land UseResidential
Legal DescriptionLOT 12 BLK A GREENWOOD FOREST SEC 2
Census Tract002002
Assessed Land Value$298,115
Assessed Improvement Value$72,456
Assessment Year2025
About this property
Wonderful updated 3/1, 1-story in Green Forest. Close-in south Austin, tucked away area with tree lined streets. Super convenient to everything that makes South Austin great, Central Market, Radio Coffee, easy access to downtown, airport, greenbelts and Zilker. Windows all replaced, French Doors lead to great backyard with large shade tree and covered patio. Newer (2012) HVAC system. Converted carport is second living/flex room. Ready for move-in!Restrictions: Yes
Investor Tools
$425,000
Estimated Property Value
$292,973Estimated Mortgage Balance
$132,027Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,550 /month
Positive
Cash Flow Estimate:
$850 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$690/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,160
$370,571
2025
$298,115
$72,456
$370,571
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,160
$370,571
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$275,000
No
First
Nov 20, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,973
$133,027
31%
69%
$1,949/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,200/mo
$1,949/mo
+$251/mo
6.2%
