$639,000
NAL Estimated Property Value2675 Crazyhorse Pass, Austin, TX, 78734
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Tankless Water Heater
FlooringBamboo, See Remarks
Exterior
Exterior FeaturesDock
Lot Size10,851 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01455803080000
Lot Number438
SubdivisionApache Shores Sec 3 Amended
Land UseResidential
Legal DescriptionLOT 438 APACHE SHORES SEC 3 AMENDED
Census Tract031500
Assessed Land Value$157,454
Assessed Improvement Value$424,423
Assessment Year2025
About this property
Brand new construction. Close to completion. Virtually maintenance free exterior. Corrugated steel siding that never has to be painted, 60 year roof! Edible garden vines to be planted, water free pressure toilets, roof top ready for solar panels and garage has enough electrical power for a car charge. Two master bedrooms, private flat lot with hill country views from the second story. Low taxes and award winning Lake Travis ISD. Apache shores offers private lake access, pool, parks, tennis and much more.FEMA - Unknown Restrictions: Yes
Investor Tools
$639,000
Estimated Property Value
$286,372Estimated Mortgage Balance
$352,628Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,834 /month
Positive
Cash Flow Estimate:
$1,278 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$804/month
$135/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,457
$581,877
2025
$157,454
$424,423
$581,877
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,457
$581,877
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$325,000
No
First
Apr 13, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$286,372
$352,628
55%
45%
$1,949/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,330/mo
$2,084/mo
+$1,246/mo
6.3%
