$1,176,000
NAL Estimated Property Value2800 Waymaker WAY 4, Austin, TX, 78746
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Oven, Stainless Steel Appliance(s)
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size12,763 sqft
Building Information
Year Built2006
Stories2
Roof Type104
Garage Spaces2
Land Information
APN01271903020044
Lot Number55
SubdivisionDavenport Rim Condominiums Amended
Land UseCondo
Legal DescriptionUNT 4 DAVENPORT RIM CONDOMINIUMS AMENDED PLUS 1.429 % INT IN COM AREA
Census Tract001913
Assessed Land Value$191,475
Assessed Improvement Value$841,515
Assessment Year2025
About this property
Pristine home in the desirable Westlake corridor with stunning Hill Country Views. SFR in a condo regime. Private fenced back yard and large composite deck.Newer home in the community & backs to greenbelt.Downstairs study w/ full bath could be converted to a 4th bedroom. Upper level features a generous 2nd living area, master bedroom w/ panoramic views & private balcony. Amenities include: 3 ac greenbelt, playscape, tennis court & trails. HOA covers water (house & landscaping) & lawn maintenance.2 HOAsRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,176,000
Estimated Property Value
$398,551Estimated Mortgage Balance
$777,449Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,056 /month
Positive
Cash Flow Estimate:
$2,352 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,030/month
$365/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,484
$1,032,990
2025
$191,475
$841,515
$1,032,990
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,484
$1,032,990
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$445,000
No
First
Dec 4, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$398,551
$777,449
66%
34%
$2,668/mo
