$755,000
NAL Estimated Property Value3921 Vaughan St, Austin, TX, 78723
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size2,091 sqft
Building Information
Year Built2014
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02151627310000
Lot Number11
SubdivisionMueller Sec Vii-C Subd Amended
Land UseResidential
Legal DescriptionLOT 11 BLK 95 MUELLER SEC VII-C SUBD AMENDED
Census Tract000308
Assessed Land Value$402,908
Assessed Improvement Value$201,446
Assessment Year2025
About this property
Beautiful row home, super clean. Prime Mueller location near the tower. 3bedrooms 2.5 baths, + a study! Huge pantry, all appliances included: washer/dryer/fridge/dishwasher. One dog will be considered with acceptable applicant and pet deposit.
Investor Tools
$755,000
Estimated Property Value
$336,986Estimated Mortgage Balance
$418,701Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,530 /month
Positive
Cash Flow Estimate:
$1,510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,335/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,250
$604,354
2025
$402,908
$201,446
$604,354
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,250
$604,354
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$379,305
No
First
Jul 8, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$336,986
$426,014
55%
45%
$2,275/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,275/mo
$-187/mo
3.3%
