Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Main property image
A+
NoAgentList RatingHow are grades calculated? Info
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$572,796

2203 Willow St # B, Austin, TX, 78702

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths847 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$495.75 / sqft
Year BuiltBuilt in 2017

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
HeatingHeating
CoolingCooling

Exterior

Lot Size3,428 sqft

Building Information

Year Built2017
Stories2
Roof Type105
Garage Spaces197

Land Information

APN0201092003
Lot NumberB
Subdivision2203 Willow Condominiums
Land UseCondo
Legal DescriptionUNT B 2203 WILLOW CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract001000
Assessed Land Value$225,000
Assessed Improvement Value$347,796
Assessment Year2025

About this property

New 2 BR house (detached condo - no common walls) in very desirable location close to downtown and the lake. Beautiful kitchen with pantry and breakfast bar. Concrete and solid bamboo floors. Attached 1 car garage.Restrictions: Yes Sprinkler Sys:Yes

Investor Tools

Property Icon
$572,796
Estimated Property Value
$155,000Estimated Mortgage Balance
$420,758Estimated Equity
73% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,437 /month
Positive
Cash Flow Estimate:
$1,146 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,180/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,291
$572,796
2025
$225,000
$347,796
$572,796
No

Tax History

Year
Tax Paid
Assessed Value
2024
$11,291
$572,796

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$155,000
No
First
Apr 30, 2025
May 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$152,271
$420,525
73%
27%
$930/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$930/mo
+$696/mo
3.4%

Learn About the Market: Opportunity in Austin

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Austin

Austin may be the Live Music Capital of the World, but it’s also one of America’s fastest-growing innovation hubs. Fueled by tech expansion, the University of Texas, state government, and a steady influx of new residents, Austin blends startup energy with Hill Country charm.

From downtown high-rises overlooking Lady Bird Lake to booming suburbs like Round Rock and Leander, the region attracts younger professionals, entrepreneurs, and remote workers seeking opportunity with lifestyle. Austin isn’t just growing — it’s redefining what modern Texas looks like.

Explore Texas Explore This Area
Population Growth

Population Growth

~0.4%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$555,300

Unemployment Rate

Unemployment Rate

3.20%

Price Trend

Price Trend

~0.4% YoY growth

New Permits

New Permits

2,269 units

City: Austin

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2203 Willow St # B | Property Details | No Agent List