$939,000
NAL Estimated Property Value2706 Wilson ST A, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Oven, Tankless Water Heater, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony, Private Yard
Lot Size5,624 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces2
Land Information
APN04050326020000
Lot NumberA
Subdivision2706 Wilson Street Condominiums
Land UseResidential
Legal DescriptionUNT A 2706 WILSON STREET CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract001308
Assessed Land Value$206,250
Assessed Improvement Value$584,475
Assessment Year2025
About this property
Check out this beautiful new construction located in the heart of 78704! This unit is nestled by a wet weather creek, giving you the privacy you want but you are minutes away from one of Austin's bustling and popular entertainment districts - South Congress Avenue. A Zagorski original design, and built by Kinan Beck Custom Homes, this home features a spacious open floor plan, sparking kitchen with stainless steel appliances, and multiple outdoor living spaces - it's an entertainer's dream! Sprinkler Sys:Yes
Investor Tools
$939,000
Estimated Property Value
$263,792Estimated Mortgage Balance
$675,208Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,634 /month
Positive
Cash Flow Estimate:
$1,878 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,672/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,374
$790,725
2025
$206,250
$584,475
$790,725
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,374
$790,725
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$300,000
No
First
Mar 9, 2020
Apr 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,792
$675,208
71%
28%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,799/mo
+$671/mo
3.2%
