$895,000
NAL Estimated Property Value2101 Pennsylvania 1, Austin, TX, 78702
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Exhaust Fan, Instant Hot Water, Refrigerator, Water Heater
FlooringConcrete, Wood
Exterior
Exterior FeaturesBalcony, Outdoor Kitchen
Lot Size3,981 sqft
Building Information
Year Built2016
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02081131020000
Lot Number1
Subdivision2101 Pennsylvania Avenue Site Condominiu
Land UseResidential
Legal DescriptionUNT 1 2101 PENNSYLVANIA AVENUE SITE CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract000804
Assessed Land Value$125,000
Assessed Improvement Value$740,222
Assessment Year2025
About this property
Sprinkler Sys:Yes
Investor Tools
$895,000
Estimated Property Value
$127,272Estimated Mortgage Balance
$767,728Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,370 /month
Positive
Cash Flow Estimate:
$1,790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,838/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,578
$865,222
2025
$125,000
$740,222
$865,222
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,578
$865,222
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$76,000
No
First
May 31, 2018
Jun 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,272
$767,728
85%
14%
$912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$912/mo
+$1,176/mo
2.8%
