$560,000
NAL Estimated Property Value4300 Mansfield Dam 321, Austin, TX, 78734
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Microwave
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size12,323 sqft
Building Information
Year Built2016
Stories2
Garage Spaces2
Land Information
APN01545305020000
SubdivisionLakeside Villas Condominiums Amended
Land UseResidential
Legal DescriptionLAKESIDE VILLAS CONDOMINIUMS AMENDED UNT 321 PLUS 3.3870 % INT IN COM AREA
Census Tract031400
Assessed Land Value$123,230
Assessed Improvement Value$281,098
Assessment Year2025
About this property
Lake views & very high end finish out make this brand new property a must see. Rooftop patio with hot tub that will convey to the first 6 units sold. Real wood floors, Bosch SS appliances, quartz countertops, private elevators, attached 2 car garages, 10 ft ceilings all on one level. Relax in the community circle that will include a community garden and dog park. 2 and 3 bedroom condos available. Convenient location nestled in between Lake Austin and Lake Travis and near Mansfield Dam Park! Lower tax rate Sprinkler Sys:Yes
Investor Tools
$560,000
Estimated Property Value
$305,722Estimated Mortgage Balance
$254,278Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,360 /month
Positive
Cash Flow Estimate:
$1,120 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$870/month
$285/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,636
$404,328
2025
$123,230
$281,098
$404,328
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,636
$404,328
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homestead Funding Corp
Conventional
$340,000
No
First
Feb 8, 2021
Mar 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$305,722
$254,278
45%
55%
$2,039/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,240/mo
$2,324/mo
$-84/mo
4.8%
