$1,243,000
NAL Estimated Property Value3804 Greystone Dr, Austin, TX, 78731
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Oven, Refrigerator, Stainless Steel Appliance(s)
FlooringCarpet, Tile, Wood
Exterior
Lot Size11,260 sqft
Building Information
Year Built1971
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01410307030000
Lot Number2
SubdivisionNorthwest Hills Northwest Oaks I
Land UseResidential
Legal DescriptionLOT 2 BLK J NORTHWEST HILLS NORTHWEST OAKS I
Census Tract032200
Assessed Land Value$682,593
Assessed Improvement Value$375,511
Assessment Year2025
About this property
Incredible opportunity in Northwest Hills. Recently updated including kitchen, master bath + paint & floors. Floor plan very flexible to allow for formal and casual entertaining with easy flow from one room to the next yet allows for finding a quiet spot. Large, flat backyard with mature trees featuring a stone patio, grass and shade plus a rear entry driveway for privacy from the street.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,243,000
Estimated Property Value
$353,693Estimated Mortgage Balance
$889,307Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,458 /month
Positive
Cash Flow Estimate:
$2,486 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,052/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,411
$1,058,104
2025
$682,593
$375,511
$1,058,104
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,411
$1,058,104
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$396,500
No
First
Oct 2, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$353,693
$849,307
70%
28%
$2,378/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$2,378/mo
+$62/mo
2.4%
