$684,654
NAL Estimated Property Value2102 Maple Ave 2, Austin, TX, 78722
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Oven, Refrigerator, Stainless Steel Appliance(s)
FlooringConcrete, Wood
Exterior
Exterior FeaturesNone
Lot Size2,914 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02121028030000
Lot Number2
Subdivision2102 Maple Avenue Condominiums
Land UseResidential
Legal DescriptionUNT 2 2102 MAPLE AVENUE CONDOMINIUMS PLUS 40.0 % INT IN COM AREA
Census Tract000402
Assessed Land Value$140,000
Assessed Improvement Value$587,435
Assessment Year2025
About this property
2 bed 2.5 bath main home with guest casita perfect for a home office, art studio, or short term rental. Eco-friendly construction with spray foam insulation, natural gas systems, high-efficiency HVAC systems, and eco-conscious appliances. Located in East Austin's Cherrywood neighborhood with easy access to plenty of coffee shops, bars, and restaurants.
Investor Tools
$684,654
Estimated Property Value
$503,046Estimated Mortgage Balance
$181,608Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,108 /month
Positive
Cash Flow Estimate:
$1,369 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$285/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$684,654
2025
$140,000
$587,435
$727,435
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$684,654
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$480,000
No
First
Jun 8, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$503,046
$181,608
26%
73%
$3,387/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$3,387/mo
$-717/mo
4.7%
