$197,000
NAL Estimated Property Value4307 S 1st ST 206, Austin, TX, 78745
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Refrigerator
FlooringLaminate, Tile
Exterior
Lot Size1,790 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Land Information
APN0411050334 17
Lot Number206
SubdivisionPharo Condominiums
Land UseCondominiums
Legal DescriptionUNT 206 PHARO CONDOMINIUMS PLUS 4.850% INTEREST IN COMMON AREA
Census Tract002003
Assessed Land Value$26,850
Assessed Improvement Value$164,060
Assessment Year2024
About this property
Gorgeous 1-1 condo just south of Ben White. Just minutes from downtown. Completely remodeled in 2012. All electric and plumbing was brought up to code. New AC duct and plenum. New insulation in the attic. Firewall on both sides of the attic separating it from the other units. Hurry this one wont last long.Restrictions: Yes
Investor Tools
$197,000
Estimated Property Value
$186,328Estimated Mortgage Balance
$10,672Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$82/month
$217/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$190,910
2024
$26,850
$164,060
$190,910
No
Tax History
Year
Tax Paid
Assessed Value
2023
N/A
$190,910
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
New Conventional
$198,000
No
First
Apr 15, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,328
$10,672
5%
95%
$1,188/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,460/mo
$1,188,217/mo
$-1,186,757/mo
8.9%
