$658,000
NAL Estimated Property Value2606 Wilson ST 1503, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Free-Standing Range, Water Heater
FlooringLaminate, See Remarks
Exterior
Exterior FeaturesBalcony, Dog Run
Lot Size2,561 sqft
Building Information
Year Built2013
Stories3
Roof Type105
Garage Spaces2
Land Information
APN04040213570000
Lot Number1503
SubdivisionFlats On Wilson Condominiums Amended
Land UseResidential
Legal DescriptionUNT 1503 FLATS ON WILSON CONDOMINIUMS AMENDED PLUS 1.709 % INT IN COM AREA
Census Tract001308
Assessed Land Value$115,205
Assessed Improvement Value$338,122
Assessment Year2025
About this property
Wildly Urban–Flats on Wilson! Designed for contemporary executives, this premier 4 level unit nests in the center of 78704 vibe venues and sports. The combination of architectural designs featuring massive open living, double masters w/decks, a panoramic rooftop terrace and an athlete’s oversized 2 car garage - successfully runs the gauntlet of real estate must haves for the active urban professional. Rare available location:Vista Row:capturing urban green privacy,vistas and downtown Austin angles.
Investor Tools
$658,000
Estimated Property Value
$0Estimated Mortgage Balance
$658,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,948 /month
Positive
Cash Flow Estimate:
$1,316 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,167/month
$254/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,715
$453,327
2025
$115,205
$338,122
$453,327
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,715
$453,327
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$658,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
$254/mo
+$1,666/mo
3.5%
