$1,481,000
NAL Estimated Property Value4501 Westlake DR 1, Austin, TX, 78746
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDouble Oven, Dishwasher, Gas Cooktop, Disposal, Microwave, Refrigerator, Stainless Steel Appliances, Wine Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesExterior Steps, Fire Pit, Outdoor Kitchen, Private Yard, Barbecue
Lot Size14,601 sqft
Building Information
Year Built2015
Stories2
Roof Type104
Garage Spaces2
Land Information
APN01311905020000
Lot Number1
SubdivisionVillas At Davenport Ranch Amended
Land UseResidential
Legal DescriptionUNT 1 VILLAS AT DAVENPORT RANCH AMENDED PLUS 3.125 % INT IN COM AREA
Census Tract001912
Assessed Land Value$87,596
Assessed Improvement Value$1,052,795
Assessment Year2025
About this property
Stunning home with every builder upgrade possible & more! Flexible floor plan with master down & gourmet kitchen w/ thermador appliances, double ovens, warming tray, floor to ceiling cabinets & island. Kitchen opens to living room with stacked fireplace & hardwood floors. Entertaining is a breeze with outdoor kitchen, Wall of Flame fire pit, outdoor speakers/TV. Upstairs features 2 BR, game room & wet bar & wine room! Convert the wine room into a 4th bedroom or study. Different then the rest come see! Sprinkler Sys:Yes
Investor Tools
$1,481,000
Estimated Property Value
$662,303Estimated Mortgage Balance
$818,697Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,886 /month
Positive
Cash Flow Estimate:
$2,962 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,293/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,117
$1,140,391
2025
$87,596
$1,052,795
$1,140,391
No
Tax History
Year
Tax Paid
Assessed Value
2024
$20,117
$1,140,391
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citibank Na
Conventional
$747,000
No
First
Jun 24, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$662,303
$818,697
55%
45%
$4,479/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$4,879/mo
$-2,179/mo
2.2%
