$1,027,000
NAL Estimated Property Value1513 Forest TRL 1, Austin, TX, 78703
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesBuilt In Oven, Dishwasher, Gas Cooktop, Disposal, Gas Water Heater, Microwave, Oven, Stainless Steel Appliances
FlooringBamboo, Concrete, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size4,330 sqft
Building Information
Year Built2012
Stories2
Roof Type105
Garage Spaces1
Land Information
APN01130406020000
Lot Number1
SubdivisionForest Trail Condominiums Amended
Land UseResidential
Legal DescriptionUNT 1 FOREST TRAIL CONDOMINIUMS AMENDED PLUS 9.0909 % INT IN COM AREA
Census Tract001605
Assessed Land Value$281,338
Assessed Improvement Value$582,368
Assessment Year2025
About this property
Gorgeous home in the heart of Tarrytown featuring rich concrete flooring on main level & tons of natural lighting & beautiful finishes throughout. Incredible backyard surrounded by Live Oak trees offers two separate seating areas & loads of space for relaxing or entertaining guests. Outstanding location, right down the street from Clarksville Historic District, & just minutes to UT & tons of great downtown shopping, restaurants, and entertainment.FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,027,000
Estimated Property Value
$588,876Estimated Mortgage Balance
$438,124Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,162 /month
Positive
Cash Flow Estimate:
$2,054 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,956/month
$1,980/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,335
$863,706
2025
$281,338
$582,368
$863,706
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,335
$863,706
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thomas E Conley Etal
Unknown
$700,000
No
First
Jul 2, 2018
Jul 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$588,876
$438,124
42%
57%
$4,197/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,200/mo
$6,177/mo
$-3,977/mo
2.6%
