$528,000
NAL Estimated Property Value1403 Gorham St, Austin, TX, 78758
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size6,386 sqft
Building Information
Year Built2008
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02521624230000
Lot Number1
SubdivisionEnclave At Gracywoods
Land UseResidential
Legal DescriptionLOT 1 BLK B ENCLAVE AT GRACYWOODS
Census Tract041700
Assessed Land Value$129,235
Assessed Improvement Value$363,045
Assessment Year2025
About this property
Gem of a pocket full of David Weekley homes built in 2008. High ceilings, open kitchen, loads of light and extremely efficient with the use of space. Large master suite with bonus nook, MIL plan, kitchen flows into family, leading out to a covered patio. Near all of the tech + Domain in N Austin, great access to 35 or MoPac. Just move in your stuff! Beautiful home.Restrictions: Unknown
Investor Tools
$528,000
Estimated Property Value
$317,225Estimated Mortgage Balance
$210,775Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,168 /month
Positive
Cash Flow Estimate:
$1,056 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,001/month
$225/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,374
$492,280
2025
$129,235
$363,045
$492,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,374
$492,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capstar Lending Llc
Conventional
$352,100
No
First
Mar 15, 2021
Apr 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$317,225
$210,775
39%
60%
$2,112/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,337/mo
$-249/mo
4.7%
