$785,226
NAL Estimated Property Value1603 Fairplay CT 1, Austin, TX, 78721
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Convection Oven, Gas Cooktop, Dishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s)
FlooringWood
Exterior
Exterior FeaturesNone
Lot Size7,401 sqft
Building Information
Year Built2017
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02122010020000
Lot Number1
Subdivision1603 Fairplay Site Condominiums
Land UseResidential
Legal DescriptionUNT 1 1603 FAIRPLAY SITE CONDOMINIUMS PLUS 63.0 % INT IN COM AREA
Census Tract002109
Assessed Land Value$173,250
Assessed Improvement Value$611,976
Assessment Year2025
About this property
Urban retreat in the heart of East Austin a few miles from downtown. Bright and open living and kitchen with tall ceilings, gorgeous hardwoods, picture windows and built-ins. Large island kitchen with custom cabinets, stainless appliances, subway tile and large pantry. Exceptional master with 14 ft. ceilings, 2 walk-in closets and fabulous master bath. Rare spacious back yard. Move right in!Restrictions: Yes
Investor Tools
$785,226
Estimated Property Value
$353,748Estimated Mortgage Balance
$431,478Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,711 /month
Positive
Cash Flow Estimate:
$1,570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,633/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,672
$785,226
2025
$173,250
$611,976
$785,226
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,672
$785,226
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
U S Bank National Association
Conventional
$404,000
No
First
Dec 20, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$353,748
$431,478
54%
45%
$2,423/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,423/mo
$-335/mo
3.2%
