$996,000
NAL Estimated Property Value2800 Waymaker WAY 30, Austin, TX, 78746
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Gas Cooktop, Disposal, Microwave, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size12,763 sqft
Building Information
Year Built1999
Stories2
Roof Type104
Garage Spaces2
Land Information
APN01271903020022
Lot Number32
SubdivisionDavenport Rim Condominiums Amended
Land UseCondo
Legal DescriptionUNT 30 DAVENPORT RIM CONDOMINIUMS AMENDED PLUS 1.429 % INT IN COM AREA
Census Tract001913
Assessed Land Value$191,475
Assessed Improvement Value$793,876
Assessment Year2025
About this property
Wonderful Davenport Rim free-standing condo in highly rated EANES ISD ~ Bright, open floor plan w/wonderful natural light ~ Spacious living/kitchen area w/breakfast bar ~ Brand New Café Series Gas Cook Top ~ Main level master suite w/double vanity, garden tub and walk-in closet ~ 2 upstairs spacious bedrooms w/full bathroom and fantastic entertainment room ~ New upstairs HVAC system 2018 ~ landscaped exterior and covered patio perfect for relaxing with friends and family Sprinkler Sys:Yes
Investor Tools
$996,000
Estimated Property Value
$820,902Estimated Mortgage Balance
$175,098Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,976 /month
Positive
Cash Flow Estimate:
$1,992 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,695/month
$365/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,354
$985,351
2025
$191,475
$793,876
$985,351
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,354
$985,351
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$805,000
No
First
Jun 30, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$820,902
$175,098
17%
82%
$5,395/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$5,760/mo
$-2,640/mo
3.8%
