$970,000
NAL Estimated Property Value2800 Waymaker WAY 31, Austin, TX, 78746
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Microwave, Refrigerator
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size12,763 sqft
Building Information
Year Built1999
Stories2
Roof Type104
Garage Spaces2
Land Information
APN01271903020023
Lot Number57
SubdivisionDavenport Rim Condominiums Amended
Land UseCondo
Legal DescriptionUNT 31 DAVENPORT RIM CONDOMINIUMS AMENDED PLUS 1.429 % INT IN COM AREA
Census Tract001913
Assessed Land Value$191,475
Assessed Improvement Value$623,312
Assessment Year2025
About this property
Wonderful opportunity to get in the Westlake Drive corridor for under $600,000. Free standing condo (single family house in a condo regime). One of the few units with the master AND one other bedroom/office/media room on the main level. Kitchen opens to spacious living room. Private fenced backyard opens to green space where you can frolic with family an./or pets. HOA takes care of water, outdoor landscaping and sprinklers. Great lock and leave.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$970,000
Estimated Property Value
$354,647Estimated Mortgage Balance
$615,353Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,820 /month
Positive
Cash Flow Estimate:
$1,940 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,836/month
$325/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,179
$814,787
2025
$191,475
$623,312
$814,787
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,179
$814,787
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Affiliated Bank
Conventional
$400,000
No
First
Jun 8, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$354,647
$615,353
63%
37%
$2,399/mo
