Last 24 Hours
$826,000
NAL Estimated Property Value3460 Willowrun Dr, Austin, TX, 78704
Off Market
8 Beds
4 Bath
2,704 Sq Ft
Quadruplex
$288.46 / sqft
Built in 1980Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 8
Bathrooms Full 4
Heating
CoolingExterior
Lot Size8,425 sqft
Building Information
Year Built1980
Stories2
Roof Type105
Land Information
APN0409000207
Lot Number26
SubdivisionWillow Springs Sec 1
Land UseFourplex
Legal DescriptionLOT 26 BLK A WILLOW SPRINGS SEC 1
Census Tract002322
Assessed Land Value$397,723
Assessed Improvement Value$349,417
Assessment Year2025
About this property
Investment property in outstanding part of town. Excellent cash flow with $4,250 total monthly rent. Walking distance from St Edwards University (0.4mi) and S Congress restaurants. 3.8mi to downtown Austin. Each unit has own washer/dryer connections. All tenants have stayed beyond their original 12 month lease. ECAD energy audit and foundation inspection reports attached.
Investor Tools
$826,000
Estimated Property Value
$539,824Estimated Mortgage Balance
$287,000Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,956 /month
Positive
Cash Flow Estimate:
$1,652 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,741/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,764
$747,140
2025
$397,723
$349,417
$747,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,764
$747,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$549,500
No
First
Apr 16, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$539,824
$231,176
29%
65%
$3,295/mo
12.4%