$811,000
NAL Estimated Property Value2703 Thrushwood Dr, Austin, TX, 78757
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringLaminate, Tile
Exterior
Exterior FeaturesRV Hookup
Lot Size8,307 sqft
Building Information
Year Built1965
Stories1
Roof Type105
Land Information
APN02440707020000
Lot Number16
SubdivisionNorthwest Terrace Sec 1
Land UseResidential
Legal DescriptionLOT 16 BLK G NORTHWEST TERRACE SEC 1
Census Tract040400
Assessed Land Value$330,003
Assessed Improvement Value$478,743
Assessment Year2025
About this property
This home has a remarkable "feel". It's very light and bright. Special features: converted garage would serve an extended family well; parking for an RV or boat behind the left side gate; no carpet; huge utility room; large party deck; nice in-ground pool, good for lap swimming, big storage building; fresh and ready to go! Home is for sale only.Restrictions: Yes
Investor Tools
$811,000
Estimated Property Value
$220,854Estimated Mortgage Balance
$590,564Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,866 /month
Positive
Cash Flow Estimate:
$1,622 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,401/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,762
$808,746
2025
$330,003
$478,743
$808,746
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,762
$808,746
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$241,850
No
First
Sep 13, 2021
Sep 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,854
$587,892
72%
27%
$1,451/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,451/mo
+$965/mo
3.6%
