$1,291,000
NAL Estimated Property Value2520 Watkins Way, Austin, TX, 78746
Off Market
Property Lead Type:
Off-Market 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 Built2018
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01031503330000
Lot Number12A-1
SubdivisionWalsh 360 Townhomes
Land UseResidential
Legal DescriptionUNT 12A-1 WALSH 360 TOWNHOMES PLUS 1.8181 % INT IN COM AREA
Census Tract001910
Assessed Land Value$42,873
Assessed Improvement Value$1,186,070
Assessment Year2025
About this property
THIS IS THE FURNISHED MODEL UNIT. One of 55 new luxury townhomes in Westlake/Eanes. This spacious floorplan lives like a free-standing home with the ease of a lock & leave community. All Eanes schools are close by. Large island kitchen, spacious dining room, main living with gas fireplace, great for holiday entertaining! Upstairs second living, high vaulted ceiling in master bedroom, "Waterworks" brand faucets, "Toto" toilets and soaking tub by "Wetstyles" Move in ready so act now, this wont last long!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,291,000
Estimated Property Value
$729,395Estimated Mortgage Balance
$563,031Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,746 /month
Positive
Cash Flow Estimate:
$2,582 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,224/month
$392/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,229
$1,228,943
2025
$42,873
$1,186,070
$1,228,943
No
Tax History
Year
Tax Paid
Assessed Value
2024
$20,229
$1,228,943
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$808,000
No
First
Mar 26, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$729,395
$499,548
40%
56%
$4,845/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$5,237/mo
$-2,537/mo
2.5%
