$472,228
NAL Estimated Property Value3501-1 Pennsylvania Ave, Austin, TX, 78721
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Oven, Built-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Microwave
FlooringConcrete, Wood
Exterior
Exterior FeaturesGarden, Private Yard
Lot Size4,169 sqft
Building Information
Year Built2020
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02091610020000
Lot Number1
Subdivision3501 Pennsylvania Avenue Condominiums
Land UseResidential
Legal DescriptionUNT 1 3501 PENNSYLVANIA AVENUE CONDOMINIUMS PLUS 40.0 % INT IN COM AREA
Census Tract002109
Assessed Land Value$110,000
Assessed Improvement Value$362,228
Assessment Year2025
About this property
New Homes in East Austin by Rivendale Homes. This new build features an open layout with large picture windows allowing plenty of natural light from the living room leading to the kitchen / dining area. Attached garage, fully fenced private backyard, only minutes away from downtown Austin. No HOA fees. 1/2/10 Builder Warranty. (Completion date June 2021)
Investor Tools
$472,228
Estimated Property Value
$461,407Estimated Mortgage Balance
$10,821Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,300 /month
Positive
Cash Flow Estimate:
$1,100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$839/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,701
$472,228
2025
$110,000
$362,228
$472,228
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,701
$472,228
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens Bank Na
Conventional
$509,150
No
First
Jun 30, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$461,407
$10,821
2%
98%
$3,053/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$3,053/mo
$-1,427/mo
4.1%
