$520,955
NAL Estimated Property Value4511 S 3rd Street 2, Austin, TX, 78745
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesOven, Built-In Range, Cooktop, Dishwasher, Disposal, Exhaust Fan
FlooringWood
Exterior
Exterior FeaturesPrivate Yard
Lot Size3,363 sqft
Building Information
Year Built2020
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04100825030000
Lot Number2
Subdivision4511 South 3rd Street Condominiums
Land UseResidential
Legal DescriptionUNT 2 4511 SOUTH 3RD STREET CONDOMINIUMS PLUS 40.0 % INT IN COM AREA
Census Tract002003
Assessed Land Value$120,000
Assessed Improvement Value$400,955
Assessment Year2025
About this property
New Construction underway by Rivendale Homes. Open concept with loads of natural light featuring modern finishes throughout. Private yard, one car garage, High ceiling with 2 large bedrooms - One Downstairs & One up. Minutes away from the popular SOCO shopping district, Zilker Park and Downtown Austin. Completion date Dec. 2020.
Investor Tools
$520,955
Estimated Property Value
$337,417Estimated Mortgage Balance
$183,538Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,126 /month
Positive
Cash Flow Estimate:
$1,042 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$967/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,004
$520,955
2025
$120,000
$400,955
$520,955
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,004
$520,955
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loanpeople Llc
Conventional
$375,992
No
First
Dec 29, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$337,417
$183,538
35%
65%
$2,255/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,710/mo
$2,255/mo
$-545/mo
3.9%
