$420,000
NAL Estimated Property Value1609 Future Dr, Austin, TX, 78754
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Oven
FlooringTile
Exterior
Exterior FeaturesNone
Lot Size6,625 sqft
Building Information
Year Built1983
Stories2
Roof Type105
Land Information
APN02352301160000
Lot Number3
SubdivisionCameron Acres Resub Of Resub
Land UseResidential
Legal DescriptionLOT 3 CAMERON ACRES RESUB OF RESUB
Census Tract043600
Assessed Land Value$100,447
Assessed Improvement Value$292,383
Assessment Year2025
About this property
Central location with Excellent rental cash flow. Close by to Stores and i-35 & 183 highways make for easy travel to downtown, Round Rock etc, Schools are walking distance, restaurants, etc etc. Both side leased through Dec 2018 for $900.FEMA - Unknown Restrictions: Unknown
Investor Tools
$420,000
Estimated Property Value
$206,470Estimated Mortgage Balance
$213,530Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,520 /month
Positive
Cash Flow Estimate:
$840 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$892/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,608
$392,830
2025
$100,447
$292,383
$392,830
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,608
$392,830
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$239,915
No
First
May 29, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,470
$214,530
50%
49%
$1,439/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,439/mo
+$977/mo
6.9%
