$1,674,851
NAL Estimated Property Value2015 Goodrich Ave, Austin, TX, 78704
$1,726,079 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size6,325 sqft
Building Information
Year Built2014
Stories3
Roof Type112
Garage Spaces2
Land Information
APN01000606020000
Lot Number1
SubdivisionFowler Heights
Land UseResidential
Legal DescriptionLOT 1 FOWLER HEIGHTS
Census Tract001304
Assessed Land Value$609,324
Assessed Improvement Value$1,090,676
Assessment Year2025
About this property
Soft modern home features luxury, privacy, and a fun, walkable location. Convenient to downtown, restaurants, shopping, entertainment, Zilker Elementary, Barton Creek Greenbelt, Zilker Park, and Lady Bird Hike and Bike Trail. This home is well maintained, only gently lived in, turnkey, and ready for a new owner. Versatile floorplan w/4 beds, 3.5 baths, spacious master suite, and bonus top floor gameroom w/bar + city views. Backyard is spacious and private w/inviting covered patio and a detached garage. Sprinkler Sys:Yes
Investor Tools
$1,674,851
Estimated Property Value
$1,142,598Estimated Mortgage Balance
$534,221Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,726,078
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,049 /month
Positive
Cash Flow Estimate:
$3,350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,896/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$26,377
$1,674,851
2025
$609,324
$1,090,676
$1,700,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$26,377
$1,674,851
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Credit Line (Revolving) / Heloc
$500,000
No
First
Apr 7, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,142,598
$532,253
31%
68%
$7,255/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,850/mo
$7,255/mo
$-4,405/mo
2.0%
