$2,249,786
NAL Estimated Property Value1811 Drake Ave, Austin, TX, 78704
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Free Standing Range, Gas Water Heater
FlooringCarpet, Laminate, Vinyl, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size7,671 sqft
Building Information
Year Built2021
Stories2
Roof Type121
Garage Spaces1
Land Information
APN0302001417
Lot Number2
SubdivisionWilliams Sam Subd
Land Use1 Family Dwelling
Legal DescriptionLOT 2 *RESUB OF WILLIAMS SAM SUBD
Census Tract001401
Assessed Land Value$612,539
Assessed Improvement Value$1,637,247
Assessment Year2025
About this property
So Much Potential For this Home or Lot!! Great Location! * A Short Walk to South Congress* Beautiful Live Oaks and Private Back Yard* Don't Miss This Opportunity!Restrictions: Yes
Investor Tools
$2,249,786
Estimated Property Value
$1,304,315Estimated Mortgage Balance
$945,471Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,499 /month
Positive
Cash Flow Estimate:
$4,500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,675/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$2,249,786
2025
$612,539
$1,637,247
$2,249,786
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$2,249,786
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Building Or Construction Loan
$1,481,000
No
First
Apr 9, 2021
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,304,315
$945,471
42%
58%
$5,945/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
$5,945/mo
$-4,025/mo
1.0%
