$381,000
NAL Estimated Property Value3612 Ruby Red Dr, Austin, TX, 78728
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Lot Size5,175 sqft
Building Information
Year Built1996
Stories1
Garage Spaces1
Land Information
APN02781817110000
Lot Number26
SubdivisionWillow Run Sec 10-A
Land UseResidential
Legal DescriptionLOT 26 BLK S WILLOW RUN SEC 10-A
Census Tract045600
Assessed Land Value$229,262
Assessed Improvement Value$129,800
Assessment Year2025
About this property
3BR/2BA/2Car Garage with covered front porch, fireplace n LR. Home has formal dining area as well as large eat-in kitchen. Freshly painted exterior. Home has fresh interior paint, newer HVCA (2017), newer water heater & dishwasher, roof has been replaced- not original. New flooring.Close to schools, shopping and I-35/Mopac!Restrictions: Yes
Investor Tools
$381,000
Estimated Property Value
$200,460Estimated Mortgage Balance
$180,965Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,286 /month
Positive
Cash Flow Estimate:
$762 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$724/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,787
$359,062
2025
$229,262
$129,800
$359,062
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,787
$359,062
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Simplifi Loans Inc
Conventional
$228,936
No
First
Dec 3, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,460
$177,540
46%
53%
$1,373/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,573/mo
+$515/mo
6.6%
