$687,000
NAL Estimated Property Value2302 Laramie Trl, Austin, TX, 78745
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Free Standing Range, Disposal, Gas Water Heater, Stainless Steel Appliances
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard, Arbor
Lot Size8,986 sqft
Building Information
Year Built1965
Stories2
Roof Type105
Garage Spaces2
Land Information
APN04101315020000
Lot Number21
SubdivisionWestern Trails Estates
Land UseResidential
Legal DescriptionLOT 21 BLK D WESTERN TRAILS ESTATES
Census Tract030300
Assessed Land Value$405,612
Assessed Improvement Value$248,388
Assessment Year2025
About this property
Wonderful two story home in Western Trails! This home features a remodeled kitchen (2016) that opens up to dining room. Entertain in large backyard with gazebo, bar and covered patio. Other recent updates include new energy efficient windows, updated bathrooms, new water heater and AC system. Attic space converted to living space for a small office or music room. Master on the main with two large bedrooms upstairs. Perfect home for a family! Sprinkler Sys:Yes
Investor Tools
$687,000
Estimated Property Value
$364,620Estimated Mortgage Balance
$323,116Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,122 /month
Positive
Cash Flow Estimate:
$1,374 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,142/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,271
$654,000
2025
$405,612
$248,388
$654,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,271
$654,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$408,750
No
First
Sep 1, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$364,620
$307,380
45%
53%
$2,451/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,200/mo
$2,451/mo
$-251/mo
3.8%
