$1,674,000
NAL Estimated Property Value3102 Cavalcade Ct, Austin, TX, 78746
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Microwave, Electric Water Heater
FlooringCarpet, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size19,885 sqft
Building Information
Year Built1994
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01291505120000
Lot Number27
SubdivisionDavenport Ranch Phs 1 Sec 3
Land UseResidential
Legal DescriptionLOT 27 DAVENPORT RANCH PHS 1 SEC 3
Census Tract001913
Assessed Land Value$1,173,288
Assessed Improvement Value$520,746
Assessment Year2025
About this property
Westlake family home with 4 bedrooms and 3.5 bathrooms. Located on a quiet cul-de-sac in Davenport. The owners have updated the roof, hot water heaters and AC system. Great floor plan ready for your own personal touch. Private .46 acre lot with expansive hill country views. Exemplary Eanes ISD.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,674,000
Estimated Property Value
$675,267Estimated Mortgage Balance
$998,733Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,044 /month
Positive
Cash Flow Estimate:
$3,348 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,468/month
$590/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,252
$1,407,750
2025
$1,173,288
$520,746
$1,694,034
No
Tax History
Year
Tax Paid
Assessed Value
2024
$21,252
$1,407,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Legend Lending Corp
Conventional
$548,250
No
First
Feb 22, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$675,267
$1,261,733
65%
40%
$4,488/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$5,078/mo
$-1,958/mo
2.2%
