$485,000
NAL Estimated Property Value2212 Capulet St, Austin, TX, 78741
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,739 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces2
Land Information
APN03121809130000
Lot Number14
SubdivisionEastwood At Riverside
Land UseResidential
Legal DescriptionUNT 14 EASTWOOD AT RIVERSIDE PLUS .8064 % INT IN COM AREA
Census Tract002320
Assessed Land Value$67,387
Assessed Improvement Value$402,820
Assessment Year2025
About this property
Located in gated community this four bedroom 2 1/2 bath has a bonus living space upstairs and master bedroom is located on first floor. Premium lot with larger backyard. HOA maintains front and back yard. Beautiful maintained home with stainless appliances - fridge conveys. Great location - easy access to Hwy 71. Minutes from the airport and downtown.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$485,000
Estimated Property Value
$273,437Estimated Mortgage Balance
$212,607Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,910 /month
Positive
Cash Flow Estimate:
$970 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,047/month
$140/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,133
$470,207
2025
$67,387
$402,820
$470,207
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,133
$470,207
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Heritage Capital Lp
Conventional
$300,000
No
First
Jul 20, 2021
Aug 2031
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$273,437
$210,563
43%
56%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,939/mo
+$477/mo
6.0%
