$360,711
NAL Estimated Property Value2918 Ranch Road 620 121, Austin, TX, 78734
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Range, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony, Dock
Lot Size3,794 sqft
Building Information
Year Built1981
Stories1
Land Information
APN0152601006 21
Lot Number121
SubdivisionVillas On Travis Condominiums Amended
Land UseTownhomes
Legal DescriptionUNT 121 BLD C VILLAS ON TRAVIS CONDOMINIUMSAMENDED PLUS 0.4275% INT IN COMMON AREA
Census Tract031400
Assessed Land Value$91,032
Assessed Improvement Value$269,679
Assessment Year2024
About this property
2 bedroom 1 bath condo. 1st floor with no stairs. Park in front of the unit. Amenities include tram to the day dock on the lake, fitness center, 2 pools, spas, tennis and sports courts. HOA $ include water, sewer, trash, cable tv and cable internet.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$360,711
Estimated Property Value
$199,151Estimated Mortgage Balance
$161,560Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,164 /month
Positive
Cash Flow Estimate:
$721 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$150/month
$420/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$360,711
2024
$91,032
$269,679
$360,711
No
Tax History
Year
Tax Paid
Assessed Value
2023
N/A
$360,711
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amplify Cu
New Conventional
$202,500
No
First
Apr 29, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,151
$161,560
44%
55%
$1,215/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,240/mo
$1,215,420/mo
$-1,213,180/mo
7.5%
