$360,617
NAL Estimated Property Value3820 Breckenridge Dr, Austin, TX, 78744
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Range
FlooringCarpet, Tile, See Remarks
Exterior
Exterior FeaturesNo Exterior Steps
Lot Size5,502 sqft
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces1
Land Information
APN03201815010000
Lot Number5
SubdivisionColorado Crossing Iv Sec 3
Land UseResidential
Legal DescriptionLOT 5 BLK X COLORADO CROSSING IV SEC 3
Census Tract002448
Assessed Land Value$80,368
Assessed Improvement Value$280,249
Assessment Year2025
About this property
Best and final offer by 8pm on Sunday, March 28th. Solar Community panels are leased from Sunstreet Solar for $35 per month - very low electric bills. Buyer will assume solar lease. Approx 8 miles from Central Austin and approx 5 minutes from Airport. Seller will need up to 60 day leaseback. Home Faces greenspace, walk to neighborhood pool!
Investor Tools
$360,617
Estimated Property Value
$320,916Estimated Mortgage Balance
$39,701Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$657/month
$140/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,079
$360,617
2025
$80,368
$280,249
$360,617
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,079
$360,617
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$355,500
No
First
Apr 28, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$320,916
$39,701
11%
89%
$2,132/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,272/mo
$-184/mo
6.9%
