Last 24 Hours
$1,081,805
NAL Estimated Property Value2511 Wilson St # A, Austin, TX, 78704
Off Market
3 Beds
4 Bath
2,058 Sq Ft
$369.24 / sqft
Built in 2018Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 3Bathrooms Half 1
Garage Available
Heating
CoolingAppliancesConvection Oven, Gas Cooktop, Dishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator, Self Cleaning Oven, Stainless Steel Appliance(s), Water Heater
FlooringConcrete, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size3,489 sqft
Building Information
Year Built2017
Stories3
Roof Type112
Garage Spaces1
Land Information
APN04040224020000
Lot NumberA
Subdivision2511 Wilson Street Condominiums
Land UseResidential
Legal DescriptionUNT A 2511 WILSON STREET CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract001308
Assessed Land Value$187,500
Assessed Improvement Value$894,305
Assessment Year2025
About this property
New Construction, Completed March 2019! 3-story modern farmhouse located in hot 78704. 3-bed, 3.5-bath featuring a bright open floor-plan, loaded with windows for abundant natural light. Designer finishes throughout incl. gorgeous white oak hardwoods, stained concrete & designer tile w/custom fixtures. Gorgeous kitchen open to living w/center island, quartz counters & top of the line SS appliances. Private master w/oversized master bath. 3rd story loft w/full bath & ample storage. Walking distance to SoCoRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,081,805
Estimated Property Value
$255,486Estimated Mortgage Balance
$826,319Estimated Equity
76% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,491 /month
Positive
Cash Flow Estimate:
$2,164 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,610/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$25,913
$1,081,805
2025
$187,500
$894,305
$1,081,805
No
Tax History
Year
Tax Paid
Assessed Value
2024
$25,913
$1,081,805
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$288,750
No
First
Jun 1, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$255,486
$826,319
76%
24%
$1,732/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,732/mo
+$738/mo
2.7%
12.4%