$1,114,161
NAL Estimated Property Value4310 Bellvue Ave, Austin, TX, 78756
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Microwave
FlooringWood
Exterior
Exterior FeaturesNone
Lot Size6,107 sqft
Building Information
Year Built1931
Stories1
Roof Type105
Land Information
APN02220306110000
Lot Number11
SubdivisionAlta Vista
Land UseResidential
Legal DescriptionLOT 11 * LESS SW 15 X 26FT BLK 6 ALTA VISTA
Census Tract000204
Assessed Land Value$551,471
Assessed Improvement Value$562,690
Assessment Year2025
About this property
Charming cottage located in desirable Rosedale! This beautiful 3 bedroom, 3 bath home has been meticulously cared for and recently remodeled. It is the perfect blend of vintage charm with modern convenience. Flex room that can be used as extra living, nursery or office. Located within walking distance to Ramsey Park, Uchiko, Taco Deli and all the new and popular businesses on Burnet Road. Sprinkler Sys:Yes
Investor Tools
$1,114,161
Estimated Property Value
$686,922Estimated Mortgage Balance
$428,563Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,685 /month
Positive
Cash Flow Estimate:
$2,228 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,261/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,556
$1,114,161
2025
$551,471
$562,690
$1,114,161
No
Tax History
Year
Tax Paid
Assessed Value
2024
$21,556
$1,114,161
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$508,000
No
First
Oct 22, 2020
Nov 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$686,922
$427,239
38%
62%
$4,539/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$4,539/mo
$-2,399/mo
2.3%
