$505,000
NAL Estimated Property Value2104 Bristol Dr, Austin, TX, 78723
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt In Oven, Dishwasher, Exhaust Fan, Electric Water Heater, Gas Cooktop, Microwave, Oven
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard, Rain Gutters
Lot Size8,773 sqft
Building Information
Year Built1957
Stories1
Roof Type105
Land Information
APN02232008180000
Lot Number12
SubdivisionWindsor Park No 2 Sec 3
Land UseResidential
Legal DescriptionLOT 12 BLK F WINDSOR PARK NO 2 SEC 3
Census Tract002112
Assessed Land Value$255,541
Assessed Improvement Value$140,965
Assessment Year2025
About this property
*Impeccable Master Gardener's Paradise w Pristine Curb Appeal* Updated 3BR/1BA home gives way to a stunning design edge featured throughout. Kitchen has quartz countertops & tile backsplash, remodeled bathroom w custom tile, as well as a fabulous flex space. Thoughtfully curated outdoor oasis filled w mature trees, native & drought tolerant plantings, along w patios, lawns, gardeners hut & outdoor shower. This one of a kind gem has versatility, serenity & seclusion within minutes of Mueller & DT.Restrictions: Yes
Investor Tools
$505,000
Estimated Property Value
$236,014Estimated Mortgage Balance
$268,986Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,030 /month
Positive
Cash Flow Estimate:
$1,010 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$975/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,177
$396,506
2025
$255,541
$140,965
$396,506
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,177
$396,506
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$257,000
No
First
Jan 31, 2022
Feb 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$236,014
$267,986
53%
47%
$1,541/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,541/mo
+$547/mo
5.0%
