$558,000
NAL Estimated Property Value2104 Mc Bee St, Austin, TX, 78723
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt In Oven, Dishwasher, Electric Cooktop, Disposal, Gas Water Heater, Microwave
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size1,559 sqft
Building Information
Year Built2012
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02171618030000
Lot Number3
SubdivisionMueller Sec Vi Subd
Land UseResidential
Legal DescriptionLOT 3 BLK 25 MUELLER SEC VI SUBD
Census Tract000309
Assessed Land Value$175,000
Assessed Improvement Value$67,262
Assessment Year2025
About this property
**Subject to City of Austin SMART Housing and Mueller Foundation Affordable Home Program requirements. (80% MFI). BUYER MUST HAVE PRE-QUALIFICATION** See Process/COVID docs for application process. Walk to Thinkery, Drafthouse, HEB, hike & bike trails, playgrounds/community pools. Great Community to Live, Work, and Play! This is a resale-restricted home and must be sold to an income-qualified buyers. See Docs/Agent for details.**Restrictions: Yes Comm. Features: Health Club Discount Sprinkler Sys:Yes
Investor Tools
$558,000
Estimated Property Value
$198,476Estimated Mortgage Balance
$359,524Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,348 /month
Positive
Cash Flow Estimate:
$1,116 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$509/month
$89/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,314
$242,262
2025
$175,000
$67,262
$242,262
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,314
$242,262
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$224,317
No
First
Jun 25, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,476
$364,524
64%
36%
$1,345/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$1,434/mo
+$192/mo
3.5%
