$1,290,000
NAL Estimated Property Value2516 Watkins Way, Austin, TX, 78746
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Microwave, Tankless Water Heater
FlooringCarpet, Wood
Exterior
Lot Size4,286 sqft
Building Information
Year Built2017
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01031503010000
Lot Number12B-1
SubdivisionWalsh 360 Townhomes
Land UseResidential
Legal DescriptionUNT 12B-1 WALSH 360 TOWNHOMES PLUS 1.8181 % INT IN COM AREA
Census Tract001910
Assessed Land Value$42,873
Assessed Improvement Value$1,173,667
Assessment Year2025
About this property
MOVE IN READY NOW. This luxury Walsh360 townhome is our "ANDERS" plan and lives like a free-standing home with the ease of a lock & leave. Eanes ISD. Very close to downtown + airport is only 15 minutes away. Great room sizes, huge island kitchen, gas fireplace, private covered patio, vaulted ceiling in master bedroom, luxury master bath with Waterworks, Toto, and WetStyle fixtures! Our MINIMALIST upgraded package is included. Steps from Barton Creek Greenbelt with miles of hike and bike trails.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,290,000
Estimated Property Value
$546,814Estimated Mortgage Balance
$745,751Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,740 /month
Positive
Cash Flow Estimate:
$2,580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,531/month
$392/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$23,928
$1,216,540
2025
$42,873
$1,173,667
$1,216,540
No
Tax History
Year
Tax Paid
Assessed Value
2024
$23,928
$1,216,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$650,000
No
First
May 18, 2018
Jun 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$546,814
$700,186
56%
42%
$3,898/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$4,290/mo
$-1,590/mo
2.5%
