$290,000
NAL Estimated Property Value4307 S 1st ST 111, Austin, TX, 78745
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size2,962 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Land Information
APN04110503340010
Lot Number204
SubdivisionPharo Condominiums
Land UseCondominiums
Legal DescriptionUNT 111 PHARO CONDOMINIUMS PLUS 8.025% INTEREST IN COMMON AREA
Census Tract002003
Assessed Land Value$44,445
Assessed Improvement Value$209,580
Assessment Year2025
About this property
Best value in the 78745 zip code!! Only minutes to everything Austin has to offer - popular South Congress shopping and dining, Town Lake and the Hike and Bike Trails, Zilker Park, and the Downtown Austin nightlife. This 2bed, 2 bath end unit condo is the perfect floor plan for roommates or guests - a great turnkey starter property you won't want to miss!
Investor Tools
$290,000
Estimated Property Value
$208,609Estimated Mortgage Balance
$81,391Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$576/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,457
$254,025
2025
$44,445
$209,580
$254,025
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,457
$254,025
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lone Star Capital Bank Na
Commercial
$220,000
No
First
Jun 26, 2023
Jun 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,609
$81,391
28%
72%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,710/mo
$1,320/mo
+$390/mo
7.1%
