$1,067,779
NAL Estimated Property Value2404 Crazyhorse Pass, Austin, TX, 78734
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Gas Cooktop, Dishwasher, Disposal, Microwave, Double Oven, Self Cleaning Oven, Stainless Steel Appliance(s), Electric Water Heater, Water Purifier Owned, Water Softener Owned
FlooringCork, Stone, Wood
Exterior
Exterior FeaturesDock
Lot Size1.00 acres
Building Information
Year Built2010
Stories2
Roof Type112
Garage Spaces3
Land Information
APN01475809340000
Lot Number692
SubdivisionApache Shores Sec 3 Amended
Land UseResidential
Legal DescriptionLOT 692-694 APACHE SHORES SEC 3 AMENDED
Census Tract031500
Assessed Land Value$230,462
Assessed Improvement Value$837,317
Assessment Year2025
About this property
Custom home in Lake Austin Waterfront community, Hill Country views. Dream kitchen, 48” gas Wolf Range, custom cabinets, granite counters, and butcher block island. Other finishes include Travertine flooring, Cork & White Oak flooring, Hunter Douglas Powerview Shades, APEX Home Filtration System, and 3 Car Garage w/Electric Car Hookup. 1 Acre lot backing to Greenbelt/Creek/Hike and Bike trail. Lake Austin Access w/Private Boat Ramp, Dock, Park, and more. Lake Travis ISD, Low Taxes & HOA! Owner/Agent Sprinkler Sys:Yes
Investor Tools
$1,067,779
Estimated Property Value
$400,230Estimated Mortgage Balance
$668,822Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,407 /month
Positive
Cash Flow Estimate:
$2,136 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,596/month
$105/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,813
$1,067,779
2025
$230,462
$837,317
$1,067,779
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,813
$1,067,779
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bay Equity Llc
Conventional
$412,500
No
First
Jul 1, 2024
Aug 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$400,230
$667,549
62%
37%
$2,474/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,330/mo
$2,579/mo
+$751/mo
3.7%
