$1,165,000
NAL Estimated Property Value15509 Spillman Ranch Loop, Austin, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Convection Oven, Gas Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size19,036 sqft
Building Information
Year Built2005
Stories2
Roof Type104
Garage Spaces3
Land Information
APN01257601140000
Lot Number3
SubdivisionSpillman Ranch Phs 3 & 4
Land UseResidential
Legal DescriptionLOT 3 BLK F SPILLMAN RANCH PHS 3 & 4
Census Tract037000
Assessed Land Value$473,130
Assessed Improvement Value$698,383
Assessment Year2025
About this property
Quality, style, warmth, & tons of space! The .44 acre lot is rare in Falconhead! Built-ins; Plantation Shutters (most windows); hardwoods; Kitchen w/ over-sized Island & extended glass-front cabinets; 5 living areas + upstairs study alcove; all bedrooms w/ direct bath access; Garage w/custom storage cabinets & epoxy floors; upgraded lighting & fans; 8-foot doors (first floor); Family Rm Surround Sound; Upstairs sub-floor sound-proofing, & more! This home is ready for a new family to make it their home!Restrictions: Unknown Sprinkler Sys:Yes
Investor Tools
$1,165,000
Estimated Property Value
$658,799Estimated Mortgage Balance
$507,455Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,990 /month
Positive
Cash Flow Estimate:
$2,330 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,267/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,383
$1,121,575
2025
$473,130
$698,383
$1,171,513
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,383
$1,121,575
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$722,800
No
First
Aug 23, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$658,799
$513,201
43%
57%
$4,334/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$4,934/mo
$-1,914/mo
3.1%
