Last 24 Hours
$585,794
NAL Estimated Property Value1412 Waterloo Shore Ln # 5, Austin, TX, 78741
Off Market
3 Beds
3 Bath
1,767 Sq Ft
Condos / Townhouses
$1.98 / sqft
Built in 2016Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Garage Available
Heating
CoolingAppliancesDishwasher, Disposal, Microwave, Free-Standing Gas Range, Refrigerator, Washer/Dryer Stacked
FlooringTile, Wood
Exterior
Private PoolExterior FeaturesNone
Lot Size2,422 sqft
Building Information
Year Built2016
Stories3
Roof Type105
Garage Spaces1
Land Information
APN03041002060000
Lot Number5
SubdivisionEast Shore Condominiums
Land UseResidential
Legal DescriptionUNT 5 EAST SHORE CONDOMINIUMS PLUS 3.3333 % INT IN COM AREA
Census Tract002326
Assessed Land Value$133,245
Assessed Improvement Value$452,549
Assessment Year2025
About this property
Stunning contemporary free-standing condo with 4th floor rooftop deck! Bedroom/office downstairs with full bathroom and access to fenced backyard space. Incredible open kitchen with white shaker cabinetry, gray quartz counters, island, stainless steel appliances, gas cooking, and motorized blinds! Wood floors open you up into the spacious living area. Washer, dryer, and fridge included! Primary bedroom with walk in shower, 2 closets, and quartz counter double vanity. Panoramic rooftop deck on top floor! Community pool and gated entrance! Close to downtown! *STRICT 2 VEHICLE MAX-there are guest spaces, but you cannot park there overnight*
Investor Tools
$585,794
Estimated Property Value
$319,577Estimated Mortgage Balance
$266,858Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,515 /month
Positive
Cash Flow Estimate:
$1,172 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,103/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,308
$585,794
2025
$133,245
$452,549
$585,794
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,308
$585,794
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ally Bank
Conventional
$357,536
No
First
Oct 30, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$319,577
$266,217
45%
55%
$2,144/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,144/mo
$-56/mo
4.3%
12.4%