$1,177,000
NAL Estimated Property Value2705 Rae Dell Ave, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size10,402 sqft
Building Information
Year Built1956
Stories1
Roof Type112
Garage Spaces2
Land Information
APN04001010080000
Lot Number8
SubdivisionBarton Hills Sec 1
Land UseResidential
Legal DescriptionLOT 8 BLK H BARTON HILLS SEC 1
Census Tract001923
Assessed Land Value$669,600
Assessed Improvement Value$75,934
Assessment Year2025
About this property
Fantastic opportunity to acquire a mid-century home in Barton Hills boasting a large lot, open living space, clean lines and owner upgrades. This three bedroom, two bath home sits minutes from downtown, Zilker Park, Barton Springs Pool and all the restaurants, taverns and vibrant culture on South Lamar.FEMA - Unknown Restrictions: Yes
Investor Tools
$1,177,000
Estimated Property Value
$672,773Estimated Mortgage Balance
$507,577Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,062 /month
Positive
Cash Flow Estimate:
$2,354 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,298/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,695
$745,534
2025
$669,600
$75,934
$745,534
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,695
$745,534
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Credit Line (Revolving) / Heloc
$280,000
No
First
Aug 31, 2011
Sep 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$672,773
$499,227
42%
57%
$4,917/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$4,917/mo
$-2,447/mo
2.5%
