$1,364,000
NAL Estimated Property Value2509 Sutherland St, Austin, TX, 78746
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Tankless Water Heater, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size4,286 sqft
Building Information
Year Built2016
Stories3
Roof Type112
Garage Spaces2
Land Information
APN01031503120000
Lot Number14B-2
SubdivisionWalsh 360 Townhomes
Land UseResidential
Legal DescriptionUNT 14B-2 WALSH 360 TOWNHOMES PLUS 1.8181 % INT IN COM AREA
Census Tract001910
Assessed Land Value$42,873
Assessed Improvement Value$1,266,046
Assessment Year2025
About this property
READY Feb/Mar 2017! The MILLA plan is the best of both worlds with 4 bedrooms and 4.5 baths in a lock & leave community in acclaimed Eanes ISD. Large casement windows let in tons of light, 2 covered patios, gas appliances and open living/dining/kitchen floor plan. Drive 10 min to downtown, 15 min to airport while also being just steps from Barton Creek Greenbelt. Choose from 4 interior packages. Price reflects base finish.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,364,000
Estimated Property Value
$536,104Estimated Mortgage Balance
$829,584Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,184 /month
Positive
Cash Flow Estimate:
$2,728 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,217/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,789
$1,308,919
2025
$42,873
$1,266,046
$1,308,919
No
Tax History
Year
Tax Paid
Assessed Value
2024
$19,789
$1,308,919
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$550,800
No
First
Sep 25, 2024
Oct 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$536,104
$803,896
59%
39%
$3,303/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$3,703/mo
$-1,003/mo
2.4%
