$1,164,000
NAL Estimated Property Value2801 Rae Dell Ave, Austin, TX, 78704
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator
FlooringTile
Exterior
Exterior FeaturesPrivate Yard
Lot Size9,344 sqft
Building Information
Year Built1955
Stories1
Roof Type112
Garage Spaces2
Land Information
APN04001010050000
Lot Number5
SubdivisionBarton Hills Sec 1
Land UseResidential
Legal DescriptionLOT 5 BLK H BARTON HILLS SEC 1
Census Tract001923
Assessed Land Value$630,288
Assessed Improvement Value$152,042
Assessment Year2025
About this property
Barton Hills beauty set on an expansive lot. Precious Mid Century Modern Ranch Style home in immaculate shape. Versatile open floor plan with large windows & classic tile baths. Kitchen is light & bright. It features a breakfast bar, gas stove, microwave, dishwasher & glass front upper cabinets. Gorgeous D'Hanis tile flooring throughout the home. Vintage charm has been retained while adding modern updates. Large back yard is fenced & ready for fun. Unbeatable Central Austin location. Excellent schools.Restrictions: Yes
Investor Tools
$1,164,000
Estimated Property Value
$336,943Estimated Mortgage Balance
$827,057Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,984 /month
Positive
Cash Flow Estimate:
$2,328 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,760/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,297
$782,330
2025
$630,288
$152,042
$782,330
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,297
$782,330
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gold Star Mortgage Financial Group Corp
Conventional
$381,600
No
First
May 8, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$336,943
$799,057
70%
29%
$2,288/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
$2,288/mo
$-368/mo
2.0%
