$783,000
NAL Estimated Property Value3800 Bailey LN F-2, Austin, TX, 78756
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringConcrete
Exterior
Exterior FeaturesNone
Lot Size3,742 sqft
Building Information
Year Built1997
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02210201280011
Lot Number1
SubdivisionTonkawa Bluff City Homes Condominiums Ph
Land UseTownhomes
Legal DescriptionUNT 2 BLD F TONKAWA BLUFF CITY HOMES CONDOMINIUMS PHS 6 PLUS 6.40% INTEREST IN COMMON AREA
Census Tract000204
Assessed Land Value$187,043
Assessed Improvement Value$505,652
Assessment Year2025
About this property
New Price!!Wonderful condo with an attached 2 car garage. Wood floors. Kitchen opens to the living and dining room. Bedroom down with full bath. Nice private patio. Perfect location. Walk to Seton hospital, 26 Doors, Docs, Rudy's and Central Market. Wonderful master with a large walk in closet. Loft area for reading or working. Minutes to downtown Austin or University of Texas.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$783,000
Estimated Property Value
$457,125Estimated Mortgage Balance
$325,875Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,698 /month
Positive
Cash Flow Estimate:
$1,566 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,427/month
$254/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,213
$692,695
2025
$187,043
$505,652
$692,695
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,213
$692,695
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$510,400
No
First
Nov 24, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$457,125
$325,875
41%
58%
$3,061/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$3,315/mo
$-1,175/mo
3.3%
