$1,201,000
NAL Estimated Property Value3101 Garden Villa Ln, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Free-Standing Range, Refrigerator, Washer, Water Heater
FlooringVinyl
Exterior
Exterior FeaturesDog Run
Lot Size7,906 sqft
Building Information
Year Built2014
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04050608030000
Lot Number13
SubdivisionGarden Oaks Sec 1
Land UseResidential
Legal DescriptionLOT 13 BLK A GARDEN OAKS SEC 1
Census Tract001307
Assessed Land Value$392,978
Assessed Improvement Value$633,353
Assessment Year2025
About this property
Dogs in garage. Look thur garage door only. Charming, peaceful, Old Style home, located in High Hot Demand area of 78704 zip code. TLC Needed. Zoned SF 3 if you decide to build new later - see docs. Less than 2 miles to the nite life, restaurants & shops on SoCo & S. Lamar! Appx 4 miles to the Capitol! This up and coming neighborhood has amazing new homes throughout the area. Community GARDEN & dog run only seconds away at the top of your street. Investors rentals in Garden Oaks Subdivision are pricey!FEMA - Unknown Restrictions: Yes
Investor Tools
$1,201,000
Estimated Property Value
$107,045Estimated Mortgage Balance
$1,094,171Estimated Equity
90% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,206 /month
Positive
Cash Flow Estimate:
$2,402 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,176/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,106
$1,026,331
2025
$392,978
$633,353
$1,026,331
No
Tax History
Year
Tax Paid
Assessed Value
2024
$20,106
$1,026,331
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Stand Alone Second / Subordinate Position
$120,000
No
First
Sep 1, 2020
Oct 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$107,045
$1,058,955
90%
9%
$720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$720/mo
+$1,750/mo
2.5%
