$478,000
NAL Estimated Property Value2216 Thornton RD 120, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range
FlooringTile, Wood
Exterior
Lot Size3,093 sqft
Building Information
Year Built2004
Stories1
Land Information
APN04010614050000
Lot Number120
SubdivisionCarriage Park Condominiums Amended
Land UseResidential
Legal DescriptionUNT 120 CARRIAGE PARK CONDOMINIUMS AMENDED PLUS 4.54 % INT IN COM AREA
Census Tract001304
Assessed Land Value$278,339
Assessed Improvement Value$115,917
Assessment Year2025
About this property
Professionally designed with artisan's flare, this private condo with gated access is minutes to downtown. Common grounds come equipped with attractive pool and entertainment hub for owners. All windows look out to tree canopies. Modern & updated, the bedrooms are separated by kitchen walls (reduced noise) and the bonus living room doubles as a study / formal dining room. Recent renovations enlarged the living room along with several interior lighting enhancements. Low maintenance & energy efficient.Restrictions: Yes
Investor Tools
$478,000
Estimated Property Value
$341,603Estimated Mortgage Balance
$136,397Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,868 /month
Positive
Cash Flow Estimate:
$956 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$808/month
$417/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,302
$394,256
2025
$278,339
$115,917
$394,256
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,302
$394,256
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$379,905
No
First
Jan 29, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$341,603
$136,397
28%
71%
$2,278/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
$2,695/mo
$-775/mo
4.8%
