$1,187,000
NAL Estimated Property Value2010 Goodrich Ave 3A, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Gas Range, Electric Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size6,486 sqft
Building Information
Year Built2015
Roof Type105
Garage Spaces2
Land Information
APN01000624070000
Lot Number3A
Subdivision2010 Goodrich Condominiums Amended
Land UseResidential
Legal DescriptionUNT 3A 2010 GOODRICH CONDOMINIUMS AMENDED PLUS 5.55 % INT IN COM AREA
Census Tract001304
Assessed Land Value$356,737
Assessed Improvement Value$757,898
Assessment Year2025
About this property
Stunning Free-Standing Condo in one of Austin's most sought after neighborhoods! 4 bedrooms-3.5 baths, 3 levels, stainless steel Viking appliances, quartz counter tops, hardwood floors, separate shower/soaking tub in owner's suite, 2 living areas, 3rd floor balcony with views of the downtown skyline, 2 car detached garage, Nest thermostats, fenced backyard, and more! Conveniently located just minutes from downtown, shopping, and restaurants!
Investor Tools
$1,187,000
Estimated Property Value
$1,176,182Estimated Mortgage Balance
$10,818Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,050 /month
Positive
Cash Flow Estimate:
$3,350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,288/month
$125/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,525
$1,114,635
2025
$356,737
$757,898
$1,114,635
No
Tax History
Year
Tax Paid
Assessed Value
2024
$21,525
$1,114,635
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loanpeople Llc
Conventional
$1,288,000
No
First
Sep 21, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,176,182
$10,818
0%
99%
$7,723/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,850/mo
$7,848/mo
$-4,998/mo
2.9%
