2view

Owner Contacts

$665,000

NAL Estimated Property Value

2804 S 1st St Apt 3101, Austin, TX, 78704

Off Market

3 Beds

3 Bath

1,786 Sq Ft

$475.92 / sqft

Built in 2019

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Heating

Cooling

AppliancesBuilt In Gas Oven, Built In Gas Range, Dishwasher, Exhaust Fan, Disposal, Gas Water Heater, Tankless Water Heater

FlooringTile, Vinyl

Exterior

Exterior FeaturesBalcony

Lot Size2,165 sqft

Building Information

Year Built2019

Stories1

Roof Type105

Garage Spaces1

Land Information

APN04040430250000

Lot Number3101

SubdivisionGuild Condominiums The

Land UseResidential

Legal DescriptionUNT 3101 BLD 3 GUILD CONDOMINIUMS THE PLUS 4.97 % INT IN COM AREA

Census Tract001307

Assessed Land Value$281,441

Assessed Improvement Value$338,675

Assessment Year2025

About this property

Contemporary 3 bedroom/3 full bath condo with open, main floor layout and with big windows and loads of natural light. Beautiful kitchen with large, quartz island with room for barstools and contrasting navy blue cabinets. Covered balcony off the dining area. HUGE private deck for outdoor entertaining plumbed with gas and water. Nest technology (thermostat, lock, doorbell). Electric shades from The Shade Store in primary bedroom and living room. Unit has 1-car carport + 1-car garage parking. Condo is like new, only 2 years old. Dog park at back of community. In the heart of 78704. Less than 2 miles to Downtown. Walk/bike to Lady Bird Lake, shops & restaurants on South Congress and South Lamar. 15 minutes to the airport.

Investor Tools

$665,000

Estimated Property Value

$597,972Estimated Mortgage Balance

$67,939Estimated Equity

13% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,100 /month

Positive

Cash Flow Estimate:

$1,700 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,382/month

$307/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$13,254

$620,116

2025

$281,441

$338,675

$620,116

Tax History

Year

Tax Paid

Assessed Value

2024

$13,254

$620,116

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Primelending

Conventional

$633,750

First

Sep 30, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$597,972

$96,028

13%

90%

$3,403/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,470/mo

$3,711/mo

$-1,241/mo

4.5%

Learn About the Market: Opportunity in Austin

Explore

Austin

Austin may be the Live Music Capital of the World, but it’s also one of America’s fastest-growing innovation hubs. Fueled by tech expansion, the University of Texas, state government, and a steady influx of new residents, Austin blends startup energy with Hill Country charm.

From downtown high-rises overlooking Lady Bird Lake to booming suburbs like Round Rock and Leander, the region attracts younger professionals, entrepreneurs, and remote workers seeking opportunity with lifestyle. Austin isn’t just growing — it’s redefining what modern Texas looks like.

Explore This Area