$732,771
NAL Estimated Property Value2703 Halcyon Dr # 8, Austin, TX, 78702
Off Market
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Disposal, Microwave, Refrigerator, Stainless Steel Appliances
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size3,049 sqft
Building Information
Year Built2015
Stories3
Roof Type105
Garage Spaces1
Land Information
APN02061312100000
Lot Number8
SubdivisionOrchard Condominiums
Land UseResidential
Legal DescriptionUNT 8 ORCHARD CONDOMINIUMS PLUS 3.14 % INT IN COM AREA
Census Tract000801
Assessed Land Value$152,487
Assessed Improvement Value$580,284
Assessment Year2025
About this property
Modern farmhouse with sleek aesthetic. Main level includes two spacious secondary bedrooms, gorgeous shared bath, laundry room, desk alcove, and attached private garage access. Hardwoods flow throughout the open concept living, dining, and stylish kitchen on the 2nd level plus spacious covered balcony. Private master retreat on the third level offers two closets, double vanity, and walk-in shower. Community garden, outdoor kitchen, and dog park. Ideally located close to coffee shops, restaurants, and downtown.
Investor Tools
$732,771
Estimated Property Value
$492,403Estimated Mortgage Balance
$240,368Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,397 /month
Positive
Cash Flow Estimate:
$1,466 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,326/month
$231/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,250
$732,771
2025
$152,487
$580,284
$732,771
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,250
$732,771
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$496,000
No
First
Dec 30, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$492,403
$240,368
32%
67%
$2,974/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$3,205/mo
$-1,117/mo
3.4%
