$348,070
NAL Estimated Property Value4502 DORSETT OAKS CIR A, Austin, TX, 78727
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Oven, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Water Heater
FlooringVinyl
Exterior
Exterior FeaturesPrivate Yard
Lot Size4,051 sqft
Building Information
Year Built1983
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02620634020000
Lot NumberA
Subdivision4502 Dorsett Oaks Circle Condominiums
Land UseResidential
Legal DescriptionUNT A 4502 DORSETT OAKS CIRCLE CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract041300
Assessed Land Value$75,000
Assessed Improvement Value$273,070
Assessment Year2025
About this property
Fully RENOVATED condo in GREAT LOCATION (just minutes away from the Domain and easy access to Downtown). NEW ROOF; NEW HVAC; NEW WATER HEATER (Plus Wi-Fi Thermostat). Large, shaded backyard with ground-level deck. Durable, waterproof flooring downstairs and (NEW) carpeted bedrooms upstairs. Attached one-car garage. Open concept in the kitchen featuring Quartz and Walnut Butcher Block Bar Top. LG Stainless Steel appliances (Refrigerator Conveys!). Buyer to verify school district, taxes, and square footage.
Investor Tools
$348,070
Estimated Property Value
$177,757Estimated Mortgage Balance
$170,313Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,088 /month
Positive
Cash Flow Estimate:
$696 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$544/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,788
$348,070
2025
$75,000
$273,070
$348,070
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,788
$348,070
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$212,800
No
First
Apr 27, 2018
May 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,757
$170,313
48%
51%
$1,276/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,840/mo
$1,276/mo
+$564/mo
6.3%
