$786,000
NAL Estimated Property Value3110 Lafayette Ave, Austin, TX, 78722
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Water Heater
FlooringWood
Exterior
Exterior FeaturesNone
Lot Size6,987 sqft
Building Information
Year Built1939
Stories1
Roof Type105
Land Information
APN02140914130000
Lot Number2
SubdivisionLafayette Heights
Land UseResidential
Legal DescriptionLOT 2 BLK 4 OLT 28&31 DIV C LAFAYETTE HEIGHTS
Census Tract000401
Assessed Land Value$356,649
Assessed Improvement Value$363,969
Assessment Year2025
About this property
Classic French Place (Lafayette Heights) bungalow with remodel & addition designed by Stacey Roeder of Roeder Design. Great light & flow, with a modern master suite w/fabulous bath & large walk-in closet. Large, modern, well-functioning kitchen organized around vintage Chambers stove... like something out of magazine. Recent Jeld-Wen windows keep original look intact, but function so much better. HUGE post oak in front, cedar elm in back. Landscaped yard w/deck & pond. PLUS studio/workshop in backyard!!!Restrictions: Yes
Investor Tools
$786,000
Estimated Property Value
$455,872Estimated Mortgage Balance
$331,019Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,716 /month
Positive
Cash Flow Estimate:
$1,572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,861/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,407
$720,618
2025
$356,649
$363,969
$720,618
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,407
$720,618
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$505,000
No
First
Mar 4, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$455,872
$338,128
42%
58%
$3,028/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$3,028/mo
$-718/mo
3.5%
