$2,625,100
NAL Estimated Property Value2103 Big Horn Dr, Austin, TX, 78734
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator, Washer/Dryer Stacked, Electric Water Heater
FlooringStone, Wood
Exterior
Exterior FeaturesBalcony, Boat Slip, Dock, Outdoor Kitchen, Private Yard
Lot Size16,126 sqft
Building Information
Year Built2013
Stories2
Roof Type112
Garage Spaces3
Land Information
APN01435505090000
Lot Number683
SubdivisionApache Shores Sec 4
Land UseResidential
Legal DescriptionLOT 683 BLK A APACHE SHORES SEC 4
Census Tract031500
Assessed Land Value$1,825,500
Assessed Improvement Value$799,600
Assessment Year2025
About this property
Amazing Waterfront Custom 4/5 bdrm on a magical terraced leveled backyard, 75 ft of Lake Austin waterfront to enjoy + A Boat Dock And Above dock/deck!! Incredible views, super quiet part of the lake to enjoy water sports. Only 4 years old, well-built stone home, metal roof, open kitchen/living dining to lake views/Foam insulation/low utilities/Main-level has 3 living so could be 5th bdrm option; lower level w/separate entry guest apartment w/2nd indoor/outdoor kitchen/bath and bonus! Airbnb for income!Guest Accommodations: Yes Sprinkler Sys:Yes
Investor Tools
$2,625,100
Estimated Property Value
$1,136,551Estimated Mortgage Balance
$1,488,549Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$15,751 /month
Positive
Cash Flow Estimate:
$5,250 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$5,996/month
$135/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$58,826
$2,625,100
2025
$1,825,500
$799,600
$2,625,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$58,826
$2,625,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$1,312,000
No
First
Aug 30, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,136,551
$1,488,549
56%
43%
$7,867/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,330/mo
$8,002/mo
$-4,672/mo
1.5%
