$1,391,000
NAL Estimated Property Value2201 Indian Trl, Austin, TX, 78703
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,497 sqft
Building Information
Year Built1939
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01150404040000
Lot Number69-70
SubdivisionTarry Town No 5
Land UseResidential
Legal DescriptionE 70 FT LOT 69-70 TARRY TOWN NO 5
Census Tract001603
Assessed Land Value$770,739
Assessed Improvement Value$484,125
Assessment Year2025
About this property
Sprinkler Sys:Yes
Investor Tools
$1,391,000
Estimated Property Value
$1,042,316Estimated Mortgage Balance
$339,217Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,346 /month
Positive
Cash Flow Estimate:
$2,782 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,780/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$26,411
$1,254,864
2025
$770,739
$484,125
$1,254,864
No
Tax History
Year
Tax Paid
Assessed Value
2024
$26,411
$1,254,864
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$1,061,000
No
First
Apr 9, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,042,316
$300,684
22%
75%
$6,362/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,200/mo
$6,362/mo
$-4,162/mo
1.9%
