$365,114
NAL Estimated Property Value3001 Cedar ST 315, Austin, TX, 78705
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size1,002 sqft
Building Information
Year Built1985
Stories1
Roof Type104
Land Information
APN02160420350000
Lot Number217
SubdivisionBenchmark Condominiums Amended
Land UseResidential
Legal DescriptionUNT 217 BLD A BENCHMARK CONDOMINIUMS AMENDED PLUS 2.381% INTEREST IN COMMON AREA
Census Tract000500
Assessed Land Value$100,252
Assessed Improvement Value$264,862
Assessment Year2025
About this property
AMAZING LOCATION! Great 2/2 roommate plan in highly sought-after North Campus. Perfectly located near engineering, law, music & communications building. This home very convenient & is in walking distance to the UT shuttle, Tudy's, Kerby Lane, and much more! Top floor unit w/no neighbors above, open floor plan, patio & gleaming floors! The kitchen offers ample storage & is open to the living room. In unit washer/dryer; never have to go to a laundromat! New HVAC 2015 & 2 reserved spaces in parking garage!Restrictions: Yes
Investor Tools
$365,114
Estimated Property Value
$255,095Estimated Mortgage Balance
$110,019Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,191 /month
Positive
Cash Flow Estimate:
$730 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$152/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$365,114
2025
$100,252
$264,862
$365,114
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$365,114
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Federal Bank
Conventional
$262,500
No
First
Sep 18, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$255,095
$110,019
30%
70%
$1,574/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,574/mo
+$416/mo
6.5%
