$922,383
NAL Estimated Property Value3012 Prado ST 1, Austin, TX, 78702
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Oven, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Tankless Water Heater, Water Heater
FlooringConcrete, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size3,903 sqft
Building Information
Year Built2019
Stories3
Roof Type105
Garage Spaces1
Land Information
APN02041324040000
Lot Number1
Subdivision3012 & 3016 Prado Street Condominiums
Land UseResidential
Legal DescriptionUNT 1 3012 & 3016 PRADO STREET CONDOMINIUMS PLUS 30.0 % INT IN COM AREA
Census Tract000902
Assessed Land Value$107,250
Assessed Improvement Value$850,351
Assessment Year2025
About this property
Perfectly situated to enjoy all of east Austin right out your front door. Perfect entertaining flow from your kitchen/living directly to your front private patio. Second story master suite with huge closets and en suite. The 3rd-floor bedroom/game room leads to your private rooftop deck with skyline views of downtown Austin. Eco-friendly building techniques include natural gas systems, batten insulation, tankless hot water heaters, energy-efficient ac systems. Sprinkler Sys:Yes
Investor Tools
$922,383
Estimated Property Value
$488,894Estimated Mortgage Balance
$433,489Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,534 /month
Positive
Cash Flow Estimate:
$1,845 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,559/month
$22/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,099
$922,383
2025
$107,250
$850,351
$957,601
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,099
$922,383
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$556,000
No
First
Mar 16, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$488,894
$433,489
46%
53%
$3,334/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$3,356/mo
$-1,730/mo
2.1%
