$980,000
NAL Estimated Property Value406 N Pleasant Valley Rd, Austin, TX, 78702
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Tankless Water Heater
FlooringConcrete, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size3,960 sqft
Building Information
Year Built2016
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02021110110000
Lot Number7
SubdivisionPace D C Addn
Land UseResidential
Legal DescriptionLOT 7 OLT 12 DIV O PACE D C ADDN
Census Tract000902
Assessed Land Value$276,857
Assessed Improvement Value$536,294
Assessment Year2025
About this property
Farmhouse inspired home located in East Austin/Holly area, built in 2016. Kitchen opens into the living room in this wide open floor plan complete with cedar wall accents & natural wood barn doors. Panoramic sliding doors create indoor/outdoor living that is fantastic. Concrete & natural hickory tongue and groove wood flooring throughout. Stone counters & pendant lighting. Large bedrooms + private office, and ensuite Master w/ Juliet balcony. 5 Star AirBNB property makes this home a great find! Sprinkler Sys:Yes
Investor Tools
$980,000
Estimated Property Value
$261,999Estimated Mortgage Balance
$718,502Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,880 /month
Positive
Cash Flow Estimate:
$1,960 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,619/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,533
$813,151
2025
$276,857
$536,294
$813,151
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,533
$813,151
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Adelo Mortgage Inc
Conventional
$288,000
No
First
Jul 15, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,999
$673,001
71%
27%
$1,727/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,727/mo
+$689/mo
3.0%
