$851,000
NAL Estimated Property Value1903 Sl Davis Ave A, Austin, TX, 78702
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Tankless Water Heater, Wine Refrigerator
FlooringConcrete, Wood
Exterior
Exterior FeaturesBalcony
Lot Size3,990 sqft
Building Information
Year Built2016
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02080944020000
Lot NumberA
Subdivision1903 S L Davis Condominiums
Land UseResidential
Legal DescriptionUNT A 1903 S L DAVIS CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract000804
Assessed Land Value$125,000
Assessed Improvement Value$675,225
Assessment Year2025
About this property
This home has it all! Close-in 78702 location - Modern new construction w/10ft ceilings throughout. Free-standing property w/4 beds/3 full baths. 1st flr bedrm is great flex/office space. Spacious Master suite on 2nd flr w/private deck and stunning spa like master bath. Gorgeous modern finishes w/SS appliances, stained concrete floors on 1st level & hardwood upstairs. Home automation includes video security system & auto open/close gate for driveway. 1 car garage + large rooftop deck w/city views.Restrictions: Yes
Investor Tools
$851,000
Estimated Property Value
$497,115Estimated Mortgage Balance
$353,885Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,106 /month
Positive
Cash Flow Estimate:
$1,702 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,567/month
$35/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,551
$800,225
2025
$125,000
$675,225
$800,225
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,551
$800,225
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$543,349
No
First
Oct 19, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$497,115
$353,885
41%
58%
$3,258/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$3,293/mo
$-877/mo
3.4%
