$913,000
NAL Estimated Property Value2304 Thornton RD, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Range, Refrigerator
FlooringStone, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size10,489 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces2
Land Information
APN04010622030000
Lot NumberB
Subdivision2304 Thornton Road Condominiums
Land UseResidential
Legal DescriptionUNT B 2304 THORNTON ROAD CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract001304
Assessed Land Value$187,500
Assessed Improvement Value$680,471
Assessment Year2025
About this property
1940's updated farmhouse on .5 acres (per TCAD) Nothing like this 78704. Park-like backyard with small creek that cuts across property- includes workshop/studio, storage shed, chicken and goat yard . Great patio area, manicured lawn. Flagstone floors in living, hardwoods in upstairs bedroom/flex space, steel floor under carpet squares. Large laundry/half bath/storage. Lots of light, fenced in front and back. Perfect home for musician, artist or anyone that wants a lot of privacy or wants to entertain.
Investor Tools
$913,000
Estimated Property Value
$478,315Estimated Mortgage Balance
$434,685Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,478 /month
Positive
Cash Flow Estimate:
$1,826 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,379/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,987
$867,971
2025
$187,500
$680,471
$867,971
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,987
$867,971
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$522,800
No
First
Oct 1, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$478,315
$434,685
47%
52%
$3,135/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$3,135/mo
$-665/mo
3.2%
