$414,000
NAL Estimated Property Value2629 Emerson Trl, Leander, TX, 78641
$426,071 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Free-Standing Range, Water Heater
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesIn Wall Pest Control System
Building Information
Year Built2021
Stories1
Garage Spaces2
Land Information
APNR-17-W460-023E-0018
Lot Number18
Land UseResidential
Legal DescriptionS12501 - LEANDER 61 PH 2 & 3, BLOCK E, LOT 18
Census Tract020330
Assessed Land Value$87,000
Assessed Improvement Value$307,795
Assessment Year2025
About this property
BRAND NEW HOME BY ASHTON WOODS! Estimated completion May 2022! Submit your best offer March 2-6, 2022. You're going to love the 1-story Medina floor plan. The owner's suite is tucked away at the rear of the home and features a private retreat. You'll enjoy numerous upgrades, including a separate study and gourmet kitchen. An Ashton Woods designer hand selected modern finishes and features for this home. Plus, spend your evenings lounging on the covered patio. Don't miss out!
Investor Tools
$414,000
Estimated Property Value
$291,418Estimated Mortgage Balance
$122,582Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$426,070
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,058 /month
Positive
Cash Flow Estimate:
$1,019 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$730/month
$31/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,685
$394,795
2025
$87,000
$307,795
$394,795
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,685
$394,795
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Conventional
$315,000
No
First
May 31, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$291,418
$122,582
29%
70%
$1,889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$1,920/mo
+$580/mo
7.2%
