$772,000
NAL Estimated Property Value1809 Cotton Farm Trl, Leander, TX, 78641
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, ENERGY STAR Qualified Appliances
FlooringSee Remarks
Exterior
Exterior FeaturesNone
Building Information
Year Built2019
Stories2
Garage Spaces2
Land Information
APNR-17-W313-323B-B012
Lot Number12
Land UseResidential
Legal DescriptionS11560 - MASON RANCH PH 2 SEC 3, BLOCK BB, LOT 12
Census Tract020338
Assessed Land Value$142,000
Assessed Improvement Value$597,856
Assessment Year2025
About this property
Cornell Floorplan: 6th bedroom and bath 4 in lieu of 3 car garage,gameroom, private study, media room, home automation system, beautiful wood floors in foyer and family room, large granite island, custom tile backsplash, formal dining room, extended covered patio, separate master shower w/ drop in tub, upgrades everywhere, blinds, full sprinkler/sod. Available Now!FEMA - Unknown Sprinkler Sys:Yes
Investor Tools
$772,000
Estimated Property Value
$383,732Estimated Mortgage Balance
$388,268Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,632 /month
Positive
Cash Flow Estimate:
$1,544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,410/month
$720/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,054
$739,856
2025
$142,000
$597,856
$739,856
No
Tax History
Year
Tax Paid
Assessed Value
2025
$13,054
$739,856
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$429,311
No
First
Nov 7, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$383,732
$363,268
48%
50%
$2,574/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,900/mo
$3,294/mo
$-394/mo
4.5%
