$1,532,348
NAL Estimated Property Value2104 Kinney Ave, Austin, TX, 78704
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesFree-Standing Range
FlooringTile, Wood
Exterior
Lot Size9,300 sqft
Building Information
Year Built2022
Stories2
Roof Type105
Garage Spaces1
Land Information
APN01000612100000
Lot Number3-5
SubdivisionOak Hill Addn
Land UseResidential
Legal DescriptionLOT 3-5 BLK C OAK HILL ADDN
Census Tract001304
Assessed Land Value$699,000
Assessed Improvement Value$833,348
Assessment Year2025
About this property
Classic Zilker home w/high ceilings, original hardwood floors, and a spacious .21 acre homesite. Existing home is a move-in ready 2 bedroom w/ a charming sun porch, built-in book shelves, and a bonus room that’s perfect for a home office! FULL set of remodel/addition plans convey. Plans are for a 2510 sqft 1-story; 3 bed, 2.5 bath, w/ office, dining lounge, wine bar, covered porch, 2 car garage and a pool. Limited time opportunity. Remodel/addition will start once city permits are ready. Owner/Agent Sprinkler Sys:Yes
Investor Tools
$1,532,348
Estimated Property Value
$1,013,925Estimated Mortgage Balance
$518,423Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,194 /month
Positive
Cash Flow Estimate:
$3,065 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,728/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$25,079
$1,532,348
2025
$699,000
$833,348
$1,532,348
No
Tax History
Year
Tax Paid
Assessed Value
2024
$25,079
$1,532,348
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amplify Cu
Conventional
$1,100,000
No
First
Mar 22, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,013,925
$518,423
33%
66%
$6,596/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
$6,596/mo
$-4,676/mo
1.5%
