$660,000
NAL Estimated Property Value4400 Adelphi Ln, Austin, TX, 78727
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size14,736 sqft
Building Information
Year Built1982
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02640801210000
Lot Number18
SubdivisionMilwood Sec 8
Land UseResidential
Legal DescriptionLOT 18 BLK P MILWOOD SEC 8
Census Tract041300
Assessed Land Value$308,687
Assessed Improvement Value$264,358
Assessment Year2025
About this property
Watch the deer from the deck under the mature trees! This spacious 4 bedroom home has been lovingly cared for by the same family since 1984, sited on .33 ac greenbelt lot. Inside, dramatic 2nd story catwalk overlooks liv area w/ new hardwoods 12/17. Huge private master suite, the only thing upstairs has sep HVAC, updated bath w/ walk in shower, skylight, his/her closets, pedestal sinks. 2nd bath downstairs remodeled w/ spa soaking tub, Grohe fixtures. 9 min walk to Summitt Elem! Sprinkler Sys:Yes
Investor Tools
$660,000
Estimated Property Value
$300,900Estimated Mortgage Balance
$359,100Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,960 /month
Positive
Cash Flow Estimate:
$1,320 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$759/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,813
$573,045
2025
$308,687
$264,358
$573,045
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,813
$573,045
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$338,000
No
First
Sep 9, 2020
Oct 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,900
$312,100
50%
46%
$2,027/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,730/mo
$2,027/mo
+$703/mo
5.0%
