$746,455
NAL Estimated Property Value1902 Justin LN, Austin, TX, 78757
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesConvection Oven
FlooringSee Remarks
Exterior
Exterior FeaturesExterior Steps
Lot Size5,027 sqft
Building Information
Year Built2020
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02340634020000
Lot NumberA
Subdivision1902 Justin Lane Condominiums
Land UseResidential
Legal DescriptionUNT A 1902 JUSTIN LANE CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract001504
Assessed Land Value$236,250
Assessed Improvement Value$510,205
Assessment Year2025
About this property
MULTIPLE OFFERS - Offer Deadline 9/27/19 at 5pm CST. Re-Development opportunity on large lot (approx 10,000 sf or 0.23 acre) in Crestview. Property being sold "as is." Value in land. Tenant occupying property (month to month). Schedule appointment with Andrew to view property. Seller has new survey.
Investor Tools
$746,455
Estimated Property Value
$685,071Estimated Mortgage Balance
$61,384Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,479 /month
Positive
Cash Flow Estimate:
$1,493 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,503/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,298
$746,455
2025
$236,250
$510,205
$746,455
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,298
$746,455
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$726,200
No
First
Mar 27, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$685,071
$61,384
8%
92%
$4,354/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$4,354/mo
$-2,266/mo
3.4%
