$1,206,000
NAL Estimated Property Value3205 Tom Green St, Austin, TX, 78705
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringWood
Exterior
Lot Size6,007 sqft
Building Information
Year Built1935
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02170605020000
Lot Number10
SubdivisionGrooms Addn
Land UseResidential
Legal DescriptionS 82FT LOT 10 BLK 7 DIV D GROOMS ADDN
Census Tract000500
Assessed Land Value$530,971
Assessed Improvement Value$120,525
Assessment Year2025
About this property
Rare offering of a two story duplex, on a corner lot with alley access. Located just north of the University of Texas, this location is unbeatable in the historic Hyde Park neighborhood. This is a great opportunity for an owner/occupant; or an investment property that is easily rented out to students. The property has numerous charming features with hardwood floors, built in cabinetry, and historic design reminiscent of the era. Easy walk and close distance to UT and neighborhood haunts.
Investor Tools
$1,206,000
Estimated Property Value
$299,156Estimated Mortgage Balance
$907,492Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,236 /month
Positive
Cash Flow Estimate:
$2,412 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,576/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,882
$651,496
2025
$530,971
$120,525
$651,496
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,882
$651,496
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$344,588
No
First
Aug 23, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$299,156
$383,844
56%
25%
$2,066/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$2,066/mo
$-76/mo
2.0%
