$393,863
NAL Estimated Property Value1703 Roseburg Dr # 20, Austin, TX, 78754
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size4,469 sqft
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02453023730000
SubdivisionCreekside At Pioneer Crossing West Condo
Land UseResidential
Legal DescriptionCREEKSIDE AT PIONEER CROSSING WEST CONDOMINIUMS BLD 6 UNT 20 PLUS 0.8474 % INT IN COM AREA
Census Tract043500
Assessed Land Value$26,810
Assessed Improvement Value$367,053
Assessment Year2025
About this property
NO CARPET AT ALL!! This house is only 2 years old. It has 3 bedrooms, 2.5 bathrooms, a 2-car garage, and a big kitchen island perfect for hosting! The floors are all wood laminate, which is a great feature for people with allergies. The yard is professionally maintained, so you don't have to worry about mowing the lawn!
Investor Tools
$393,863
Estimated Property Value
$289,116Estimated Mortgage Balance
$105,297Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,363 /month
Positive
Cash Flow Estimate:
$788 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$665/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,011
$393,863
2025
$26,810
$367,053
$393,863
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,011
$393,863
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$317,203
No
First
Aug 24, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$289,116
$104,747
26%
73%
$1,902/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,902/mo
+$186/mo
6.4%
