$2,038,000
NAL Estimated Property Value1909 Collier, Austin, TX, 78704
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Cooktop, Dishwasher, ENERGY STAR Qualified Appliances, Refrigerator, Stainless Steel Appliance(s), Tankless Water Heater, Water Heater
FlooringWood
Exterior
Exterior FeaturesBarbecue, Fire Pit, Outdoor Kitchen, Private Yard
Lot Size7,501 sqft
Building Information
Year Built2017
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01000604030000
Lot Number12
SubdivisionBarton Heights B Annex
Land UseResidential
Legal DescriptionLOT 12 BLK A BARTON HEIGHTS B ANNEX
Census Tract001304
Assessed Land Value$628,378
Assessed Improvement Value$1,082,725
Assessment Year2025
About this property
Sprinkler Sys:Yes
Investor Tools
$2,038,000
Estimated Property Value
$1,048,347Estimated Mortgage Balance
$989,653Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,228 /month
Positive
Cash Flow Estimate:
$4,076 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,574/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$32,695
$1,711,103
2025
$628,378
$1,082,725
$1,711,103
No
Tax History
Year
Tax Paid
Assessed Value
2024
$32,695
$1,711,103
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amarillo National Bank
Conventional
$1,058,100
No
First
May 1, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,048,347
$989,653
48%
51%
$7,399/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,850/mo
$7,399/mo
$-4,549/mo
1.7%
