$546,000
NAL Estimated Property Value176 Summer Square Dr, Austin, TX, 78737
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Self Cleaning Oven, Stainless Steel Appliance(s), Tankless Water Heater, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR162818
Lot Number7
SubdivisionThe Cottages At Belterra Village
Land UseResidential
Legal DescriptionTHE COTTAGE AT BELTERRA VILLAGE, BLOCK A, LOT 7 TAX CODES:HU1,RSP,SDS
Census Tract010816
Assessed Land Value$185,850
Assessed Improvement Value$341,532
Assessment Year2025
About this property
3 BED, 2 BATHS. MASTER W/WALK IN CLOSET, TILE SHOWER W/SEAT, AND SOAKING TUB. KITCHEN FEATURES FLAT PANEL CABINETS WITH HARDWARE, PULL OUT TRASH DRAWER, AND POT & PAN DRAWERS. GAS COOKTOP WITH WALL OVEN. WOOD FLOORS OR TILE EVERYWHERE, CARPET IN BEDROOMS. GRANITE COUNTERTOPS THROUGHOUT. PRE-WIRED FOR SOUND IN MASTER, FAMILY, AND BACK PATIO. TILE TO CEILINGS IN ALL SHOWERS, TANKLESS WATER HEATER, BLINDS, COVERED BACK PATIO, WATER SOFTENER LOOP, FULL SOD & SPRINKLER SYSTEM. READY IN JANUARY 2019!FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$546,000
Estimated Property Value
$256,193Estimated Mortgage Balance
$289,807Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,276 /month
Positive
Cash Flow Estimate:
$1,092 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$853/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,503
$527,382
2025
$185,850
$341,532
$527,382
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,503
$527,382
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Chicago Mortgage Solutions Corp
Conventional
$287,200
No
First
Oct 19, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,193
$289,807
53%
47%
$1,722/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$1,852/mo
+$1,168/mo
6.6%
