$300,858
NAL Estimated Property Value2880 Donnell Dr Unit 2202, Round Rock, TX, 78664
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Gas Range, Microwave
FlooringCarpet, Tile
Building Information
Year Built2018
Stories2
Garage Spaces2
Land Information
APNR-16-3756-0000-2202
Land UseResidential
Legal DescriptionC508 - DONNELL PARKE CONDO, BUILDING 22, UNIT 2202, 0.671% COMMON AREA INTEREST
Census Tract020713
Assessed Land Value$80,210
Assessed Improvement Value$220,648
Assessment Year2025
About this property
Beautiful Condo in Donnell Park has an open floor plan, with tile flooring on main level. 3 bedrooms, 2.5 baths, kitchen has black appliances, granite counter tops and large center island bar. Large primary bedroom with ceiling fan, bathroom suite has a double vanity, and a large shower and a shower seat. Backyard has a covered patio with cedar privacy fenced. 2 car-garage. HOA maintains yard, and common areas. Easy access to 45 and I35.
Investor Tools
$300,858
Estimated Property Value
$145,827Estimated Mortgage Balance
$155,327Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$642/month
$285/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,202
$300,858
2025
$80,210
$220,648
$300,858
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,202
$300,858
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Loan Servicing Llc
Fha
$163,807
Yes
First
Aug 7, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,827
$155,031
51%
48%
$983/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,268/mo
+$820/mo
8.3%
