$1,211,000
NAL Estimated Property Value3312 Garden Villa Ln, Austin, TX, 78704
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesFree Standing Range, Microwave
FlooringTile
Exterior
Exterior FeaturesNone
Lot Size5,902 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces2
Land Information
APN04050603130000
Lot Number6
SubdivisionGarden Oaks Sec 3
Land UseResidential
Legal DescriptionLOT 6 GARDEN OAKS SEC 3
Census Tract001307
Assessed Land Value$376,282
Assessed Improvement Value$620,263
Assessment Year2025
About this property
Amazing 78704 location! This home is surrounded by modern new construction and renovated vintage homes in Austin's rising star neighborhood for urban luxury living. Two bedroom, one bathroom home on great interior lot with building in back ideal for art studio, project room, or storage. Don't miss out on this great location!Restrictions: Yes
Investor Tools
$1,211,000
Estimated Property Value
$740,228Estimated Mortgage Balance
$473,672Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,266 /month
Positive
Cash Flow Estimate:
$2,422 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,130/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,501
$996,545
2025
$376,282
$620,263
$996,545
No
Tax History
Year
Tax Paid
Assessed Value
2024
$19,501
$996,545
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$820,000
No
First
Feb 9, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$740,228
$341,772
31%
61%
$4,917/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,850/mo
$4,917/mo
$-2,067/mo
2.8%
