$1,118,000
NAL Estimated Property Value40 N Interstate 35 PC1, Austin, TX, 78701
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Microwave, Electric Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony, Basketball Court
Lot Size2,073 sqft
Building Information
Year Built1983
Stories1
Garage Spaces2
Land Information
APN02010402160176
Lot Number2B4
SubdivisionTowers Of Town Lake Condominiums Amended
Land UseHigh-Rise Condo/Apartment
Legal DescriptionUNT PC1 BLD D TOWERS OF TOWN LAKE CONDOMINIUMS AMENDED PLUS .901% INT IN COMMON AREA
Census Tract001103
Assessed Land Value$246,081
Assessed Improvement Value$820,303
Assessment Year2025
About this property
PENTHOUSE with views to die for of Lady Bird Lake and Downtown! One block to fun-filled Rainey St.! Resort style living on gated & fenced 5+ac. Three bedrooms, three full baths, two balconies-one facing Downtown and second facing Lady Bird Lake, center island kitchen w/breakfast area, incredible storage. Amenities include indoor heated pool w/hot tub, outdoor pool, Fitness center w/saunas, racquetball/basketball court, weight room, conference room, library, 24 hr. concierge and on-site security.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,118,000
Estimated Property Value
$590,123Estimated Mortgage Balance
$527,877Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,708 /month
Positive
Cash Flow Estimate:
$2,236 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,126/month
$1,133/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,925
$1,066,384
2025
$246,081
$820,303
$1,066,384
No
Tax History
Year
Tax Paid
Assessed Value
2024
$19,925
$1,066,384
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial National Mortgage
Conventional
$655,000
No
First
Mar 8, 2021
Apr 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$590,123
$527,877
47%
53%
$3,928/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,130/mo
$5,061/mo
$-1,931/mo
3.4%
