$804,529
NAL Estimated Property Value3303 Govalle Ave 2, Austin, TX, 78702
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Free-Standing Gas Range, Vented Exhaust Fan
FlooringMarble, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size4,770 sqft
Building Information
Year Built2020
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02051518030000
Lot Number2
Subdivision3303 Govalle Avenue Condominiums
Land UseResidential
Legal DescriptionUNT 2 3303 GOVALLE AVENUE CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract000801
Assessed Land Value$171,875
Assessed Improvement Value$632,654
Assessment Year2025
About this property
Bring your buyers out before this one is completed. Another amazing CKN Capital build. This home has it all and is set for completion mid-April. Bonus detached flex space above garage with full bath, washer and dryer connections and lots of potential or Short-Term Rental. Top of the line finishout. This will go quick, so don't wait!!! Information provided by seller & to be independently verified by purchaser.
Investor Tools
$804,529
Estimated Property Value
$494,914Estimated Mortgage Balance
$309,615Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,827 /month
Positive
Cash Flow Estimate:
$1,609 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,510/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,093
$804,529
2025
$171,875
$632,654
$804,529
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,093
$804,529
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$548,250
No
First
Apr 12, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$494,914
$309,615
38%
62%
$3,288/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$3,438/mo
$-1,812/mo
2.4%
