$1,873,000
NAL Estimated Property Value2100 Forest Trl, Austin, TX, 78703
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Instant Hot Water, Microwave, Free-Standing Range, Refrigerator
FlooringTile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size11,317 sqft
Building Information
Year Built1950
Stories1
Roof Type112
Garage Spaces2
Land Information
APN01160609030000
Lot Number4
SubdivisionWestfield A
Land UseResidential
Legal Description85.5 FT OF LOT 4 BLK 17 WESTFIELD A
Census Tract001605
Assessed Land Value$929,926
Assessed Improvement Value$729,492
Assessment Year2025
About this property
Clayton Little Architecture in this Tarrytown green Remodel & addition. Recent fence & landscaping. Upgraded kitchen, baths, windows, HVAC, & roof with foam insulation. All stainless kitchen appliances convey, Caesarstone counters, pecan breakfast bar. Main house is 4/2.5 (2350 sq. ft. TCAD) + 1/1 gar. apt. Huge playroom with 13' ceilings. Basement for storage.Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,873,000
Estimated Property Value
$743,752Estimated Mortgage Balance
$1,130,971Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,238 /month
Positive
Cash Flow Estimate:
$3,746 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,110/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$27,955
$1,659,418
2025
$929,926
$729,492
$1,659,418
No
Tax History
Year
Tax Paid
Assessed Value
2024
$27,955
$1,659,418
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capstar Lending Llc
Conventional
$880,000
No
First
Aug 1, 2018
Aug 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$743,752
$1,096,248
59%
40%
$5,277/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,540/mo
$5,277/mo
$-2,737/mo
1.6%
