$263,000
NAL Estimated Property Value300 Crockett ST 205, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Electric Water Heater
FlooringBamboo, Carpet, Tile
Exterior
Exterior FeaturesBalcony
Lot Size788 sqft
Building Information
Year Built1980
Stories1
Land Information
APN04020118320000
Lot Number205
SubdivisionCourtyard Condominiums Amended
Land UseResidential
Legal DescriptionUNT 205 COURTYARD CONDOMINIUMS AMENDED PLUS 1.2 % INT IN COM AREA
Census Tract001312
Assessed Land Value$394
Assessed Improvement Value$234,043
Assessment Year2025
About this property
Sit & relax on the semi-private balcony while overlooking the sparkling pool & the beautifully maintained courtyard that feels like a private oasis, minutes from downtown and walking distance to SoCo & S. 1st. Fabulous 2nd-floor corner unit has abundant natural light washing over the open floorplan creating a comfortable & inviting environment. The spacious bedroom offers a large walk-in closet & recent updates including kitchen lighting, garbage disposal, fan in master, shower head & cordless blinds.Restrictions: Yes
Investor Tools
$263,000
Estimated Property Value
$242,711Estimated Mortgage Balance
$20,289Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,578 /month
Positive
Cash Flow Estimate:
$526 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$583/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,687
$234,437
2025
$394
$234,043
$234,437
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,687
$234,437
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Unknown
$260,000
No
First
Sep 29, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$242,711
$20,289
7%
92%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,799/mo
$-159/mo
7.5%
