$771,954
NAL Estimated Property Value4511 S 3rd Street 1, Austin, TX, 78745
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesOven, Built-In Range, Cooktop, Dishwasher, Disposal, Exhaust Fan
FlooringWood
Exterior
Exterior FeaturesPrivate Yard
Lot Size5,040 sqft
Building Information
Year Built2020
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04100825020000
Lot Number1
Subdivision4511 South 3rd Street Condominiums
Land UseResidential
Legal DescriptionUNT 1 4511 SOUTH 3RD STREET CONDOMINIUMS PLUS 60.0 % INT IN COM AREA
Census Tract002003
Assessed Land Value$180,000
Assessed Improvement Value$591,954
Assessment Year2025
About this property
Easy to Show. Go. This contemporary New Build by Rivendale Homes features oversized windows emphasizing the Natural light . Very functional floor plan including a bonus Office or Entertainment space upstairs. Construction completion December 2020. Text Agent for more details (210.685.1285). Samsung appliances, Mosaic Kitchen backsplash, Graphite Quartz Kitchen countertops, exterior gutters, Front & Back irrigation system.
Investor Tools
$771,954
Estimated Property Value
$511,521Estimated Mortgage Balance
$260,433Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,632 /month
Positive
Cash Flow Estimate:
$1,544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,479/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,891
$771,954
2025
$180,000
$591,954
$771,954
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,891
$771,954
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Home Loan Expert Llc
Conventional
$510,400
No
First
Dec 21, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$511,521
$260,433
33%
66%
$3,419/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,200/mo
$3,419/mo
$-1,219/mo
3.4%
