$3,870,000
NAL Estimated Property Value2104 Forest Trl, Austin, TX, 78703
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Double Oven, Refrigerator, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size20,255 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01160609170000
Lot Number5
SubdivisionWestfield A
Land UseResidential
Legal Description0.465 AC OF LOT 5 BLK 17 WESTFIELD A
Census Tract001605
Assessed Land Value$1,806,156
Assessed Improvement Value$2,107,203
Assessment Year2025
About this property
Classic Tarrytown traditional is a one of a kind family compound spanning close to half an acre(double lot).The original structure facing Forest Trail underwent a complete renovation with added space in 2006. The current owners added a separate structure in 2009 including a guest bedroom and bath, kitchen and living room, outdoor living and two car garage plus pool. A true gem with amazing use of space.Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$3,870,000
Estimated Property Value
$3,045,374Estimated Mortgage Balance
$824,626Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$23,220 /month
Positive
Cash Flow Estimate:
$7,740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$6,007/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$52,737
$3,290,389
2025
$1,806,156
$2,107,203
$3,913,359
No
Tax History
Year
Tax Paid
Assessed Value
2024
$52,737
$3,290,389
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pnc Mortgage Llc
Arm (Adjustable Rate Mortgage)
$1,840,000
No
First
Sep 25, 2015
Oct 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$3,045,374
$500,626
14%
79%
$17,825/mo
