$678,526
NAL Estimated Property Value1904 Sl Davis Ave, Austin, TX, 78702
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Refrigerator, Stainless Steel Appliance(s), Tankless Water Heater, Water Heater, Wine Refrigerator
FlooringConcrete, Wood
Exterior
Lot Size3,990 sqft
Building Information
Year Built2017
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02080948030000
Lot Number2
Subdivision1904 S L Davis Site Condominiums
Land UseResidential
Legal DescriptionUNT 2 1904 S L DAVIS SITE CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract000804
Assessed Land Value$112,500
Assessed Improvement Value$566,026
Assessment Year2025
About this property
EASTSIDE SQUARE development by Verde Builders Custom Homes® will feature modern designs offering large yards, steel artisan privacy gates, SmartHouse Design™ home automation and all the interior design features we are known for. “Live Green Austin” through our Smart house design. Verde Builders creates intelligent, energy efficient home designs throughout the greater Austin area. Sprinkler Sys:Yes
Investor Tools
$678,526
Estimated Property Value
$371,903Estimated Mortgage Balance
$306,623Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,650 /month
Positive
Cash Flow Estimate:
$1,550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,242/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,514
$678,526
2025
$112,500
$566,026
$678,526
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,514
$678,526
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial National Mortgage
Conventional
$422,950
No
First
Mar 4, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$371,903
$306,623
45%
55%
$2,536/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$2,536/mo
$-910/mo
2.9%
