$1,118,000
NAL Estimated Property Value2105 Goodrich Ave 8, Austin, TX, 78704
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesOven, Convection Oven, Gas Cooktop, Dishwasher, Disposal, Microwave, Refrigerator, Tankless Water Heater, Water Heater
FlooringBamboo, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size4,596 sqft
Building Information
Year Built2012
Stories3
Roof Type105
Garage Spaces2
Land Information
APN04010718090000
Lot Number8
SubdivisionBarton Skyline Garden Homes Amended
Land UseResidential
Legal DescriptionUNT 8 BARTON SKYLINE GARDEN HOMES AMENDED PLUS 10.0 % INT IN COM AREA
Census Tract001304
Assessed Land Value$413,602
Assessed Improvement Value$577,336
Assessment Year2025
About this property
Executive 3 level condo w/stunning sleek décor, DT views & private outdoor living. Walk to unique shopping & entertainment. Luxury finish, tall ceilings, custom cabinetry, gorgeous quartz counters. Main level w/2car garage, bed/private bath, flex space w/sink & fridge leads to outdoor living w/hot tub & custom decking. 2nd level- great room w/beautiful windows & private balcony. Incredible master on 3rd level w/DT views. Clean modern lines throughout.Green build certified.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,118,000
Estimated Property Value
$684,723Estimated Mortgage Balance
$433,277Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,708 /month
Positive
Cash Flow Estimate:
$2,236 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,128/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,945
$990,938
2025
$413,602
$577,336
$990,938
No
Tax History
Year
Tax Paid
Assessed Value
2024
$19,945
$990,938
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$760,000
No
First
Mar 5, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$684,723
$433,277
38%
61%
$4,557/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$4,607/mo
$-2,137/mo
2.7%
