$1,987,000
NAL Estimated Property Value2200 Trail Of The Madrones, Austin, TX, 78746
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Microwave, Refrigerator, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesOutdoor Shower, Private Yard, RV Hookup
Lot Size26,789 sqft
Building Information
Year Built1979
Stories2
Roof Type105
Garage Spaces4
Land Information
APN01231301150000
Lot Number1
SubdivisionWestlake Highlands Sec 2
Land UseResidential
Legal DescriptionLOT 1 BLK B WESTLAKE HIGHLANDS SEC 2 LOT 5 SW TRI OF WESTLAKE HIGHLANDS SEC 7 PLUS PT ADJ VAC RD
Census Tract001913
Assessed Land Value$944,942
Assessed Improvement Value$570,591
Assessment Year2025
About this property
A great opportunity to live in Westlake and be in the Eanes school district. A large home on a beautiful lot! Two master bedrooms. Upper deck off of upstairs master bedroom with wonderful views. Lovely outdoor space including sun room, large backyard and pool. Perfect home for family and entertaining. Sprinkler Sys:Yes
Investor Tools
$1,987,000
Estimated Property Value
$684,889Estimated Mortgage Balance
$1,303,409Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,922 /month
Positive
Cash Flow Estimate:
$3,974 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,880/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$24,624
$1,515,533
2025
$944,942
$570,591
$1,515,533
No
Tax History
Year
Tax Paid
Assessed Value
2024
$24,624
$1,515,533
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$750,000
No
First
Sep 29, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$684,889
$1,620,111
70%
34%
$4,497/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$4,497/mo
$-1,377/mo
1.9%
