$306,024
NAL Estimated Property Value15104 Walcott Dr, Austin, TX, 78725
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Range Hood
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesPrivate Yard
Lot Size4,199 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces2
Land Information
APN03045515240000
Lot Number24
SubdivisionAustin's Colony Sec 7b
Land UseResidential
Legal DescriptionLOT 24 BLK O AUSTIN'S COLONY SEC 7B
Census Tract002216
Assessed Land Value$75,000
Assessed Improvement Value$231,024
Assessment Year2025
About this property
Four Bedroom, 2 1/2 Bath home built in 2015. Home features an open concept and nice maintained front and backyard.
Investor Tools
$306,024
Estimated Property Value
$193,615Estimated Mortgage Balance
$112,409Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,836 /month
Positive
Cash Flow Estimate:
$612 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$567/month
$25/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,269
$306,024
2025
$75,000
$231,024
$306,024
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,269
$306,024
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Conventional
$215,750
No
First
Jan 15, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,615
$112,409
36%
63%
$1,294/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,900/mo
$1,319/mo
+$1,581/mo
11.4%
