$2,411,000
NAL Estimated Property Value2303 Trail Of The Madrones, Austin, TX, 78746
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
FlooringCarpet, Stone, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size40,254 sqft
Building Information
Year Built1962
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01231308020000
Lot Number2
SubdivisionWestlake Highlands Sec 2
Land UseResidential
Legal DescriptionLOT 2 BLK E WESTLAKE HIGHLANDS SEC 2
Census Tract001913
Assessed Land Value$976,104
Assessed Improvement Value$481,642
Assessment Year2025
About this property
Move in ready Contemporary Hill Country Home built in 2011 on a fantastic nearly 1 acre lot in the award winning Eanes ISD. 4 bedrooms, 3 baths, 3 porches, hardwood floors, giant oak trees. Low taxes. Recent paint and carpet. Sprinkler Sys:Yes
Investor Tools
$2,411,000
Estimated Property Value
$429,898Estimated Mortgage Balance
$1,982,822Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$14,466 /month
Positive
Cash Flow Estimate:
$4,822 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,752/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,963
$1,457,746
2025
$976,104
$481,642
$1,457,746
No
Tax History
Year
Tax Paid
Assessed Value
2024
$20,963
$1,457,746
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loanpeople Llc
Conventional
$480,000
No
First
Oct 1, 2020
Nov 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$429,898
$2,002,102
82%
18%
$2,878/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$2,878/mo
+$242/mo
1.6%
