$1,122,000
NAL Estimated Property Value4500 Cliffstone Cv, Austin, TX, 78735
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Disposal, Microwave, Refrigerator, Stainless Steel Appliance(s), Electric Water Heater
FlooringConcrete, Tile, Wood
Exterior
Exterior FeaturesBalcony, Private Yard
Lot Size10,463 sqft
Building Information
Year Built1973
Stories2
Roof Type105
Garage Spaces2
Land Information
APN04042104150000
Lot Number15
SubdivisionTravis Country
Land UseResidential
Legal DescriptionLOT 15 BLK F TRAVIS COUNTRY
Census Tract001914
Assessed Land Value$427,304
Assessed Improvement Value$503,635
Assessment Year2025
About this property
This amazing two-story house nestled at the end of a cul-de-sac overlooking the Barton Creek Greenbelt with walls of windows will take your breath away the moment you walk in the front door. Entertainer's dream house with an open concept kitchen, living and dining room with vaulted ceilings.Additional downstairs den tucked away with a guest suite, office space and spacious laundry room.The remaining bedrooms are upstairs, with the Master Suite allowing for you to feel like you are on vacation!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,122,000
Estimated Property Value
$621,717Estimated Mortgage Balance
$501,443Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,732 /month
Positive
Cash Flow Estimate:
$2,244 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,842/month
$47/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,499
$930,939
2025
$427,304
$503,635
$930,939
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,499
$930,939
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Republic Bank
Conventional
$677,000
No
First
Dec 28, 2021
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$621,717
$496,283
44%
55%
$4,059/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,930/mo
$4,106/mo
$-1,176/mo
3.1%
