$1,357,000
NAL Estimated Property Value2112 Indian Trl, Austin, TX, 78703
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Double Oven, Refrigerator
FlooringTile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,957 sqft
Building Information
Year Built1949
Stories1
Roof Type105
Garage Spaces1
Land Information
APN01160311220000
Lot Number30
SubdivisionTarry Town No 5
Land UseResidential
Legal DescriptionLOT 30 TARRY TOWN NO 5
Census Tract001603
Assessed Land Value$750,000
Assessed Improvement Value$220,000
Assessment Year2025
About this property
Darling Tarrytown home with updated kitchen and large screened porch. So close to everything people want by living in Tarrytown - triangle park, Tarrytown Center and feeds to Casis Elementary! One story, 3br/2ba home with 2 living rooms. Hardwood floors throughout and so much original charm with updates as well.
Investor Tools
$1,357,000
Estimated Property Value
$569,852Estimated Mortgage Balance
$788,280Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,142 /month
Positive
Cash Flow Estimate:
$2,714 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,274/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,497
$970,000
2025
$750,000
$220,000
$970,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$20,497
$970,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Adelo Mortgage Inc
Conventional
$510,000
No
First
Dec 18, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$569,852
$780,148
57%
42%
$3,808/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,200/mo
$3,808/mo
$-1,608/mo
1.9%
