$240,000
NAL Estimated Property Value300 Crockett ST 105, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range
Exterior
Exterior FeaturesNone
Lot Size788 sqft
Building Information
Year Built1980
Stories1
Land Information
APN04020118070000
Lot Number105
SubdivisionCourtyard Condominiums Amended
Land UseResidential
Legal DescriptionUNT 105 COURTYARD CONDOMINIUMS AMENDED PLUS 1.2 % INT IN COM AREA
Census Tract001312
Assessed Land Value$394
Assessed Improvement Value$235,997
Assessment Year2025
About this property
Amazing location in the heart of the South Congress and S 1st corridors. Easy commute to downtown, bike to Zilker & Lady Bird Lake Trail, convenient walk to all the shops, restaurants. Solid flooring in living & kitchen, stainless appliances w/bar seating open to dining area. Sprinkler Sys:Yes
Investor Tools
$240,000
Estimated Property Value
$159,264Estimated Mortgage Balance
$80,736Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,440 /month
Positive
Cash Flow Estimate:
$480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$585/month
$245/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,821
$236,391
2025
$394
$235,997
$236,391
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,821
$236,391
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometrust Mortgage Co
Conventional
$180,000
No
First
Jun 22, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,264
$80,736
33%
66%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,325/mo
+$315/mo
8.2%
