$1,431,009
NAL Estimated Property Value4704 Shoalwood Ave, Austin, TX, 78756
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Range, Refrigerator
FlooringConcrete, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size6,560 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02250307110000
Lot Number3A
SubdivisionRosedale H
Land UseResidential
Legal DescriptionLOT 3A BLK 30 RESUB LOT 3-4 ROSEDALE H
Census Tract000206
Assessed Land Value$501,947
Assessed Improvement Value$929,062
Assessment Year2025
About this property
Nestled in the heart of Rosedale, this adorable 1940s bungalow oozes w/charm. 2BD/1BA (TCAD sqft does not include office attached to the separate garage). Bright & airy w/it's true-to-era details. A large kitchen w/plenty of cabinet space & open to a 2nd living that overlooks the backyard. Live large in the backyard w/great party decks-perfect for outdoor living. Detached 2car garage sits at the back of the property w/separate entrance to the office w/window unit (would also be a great yoga studio or gym)
Investor Tools
$1,431,009
Estimated Property Value
$1,118,601Estimated Mortgage Balance
$93,845Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,586 /month
Positive
Cash Flow Estimate:
$2,862 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,065/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$29,629
$1,431,009
2025
$501,947
$929,062
$1,431,009
No
Tax History
Year
Tax Paid
Assessed Value
2024
$29,629
$1,431,009
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$829,300
No
First
Oct 8, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,118,601
$312,408
21%
78%
$7,372/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$7,372/mo
$-5,232/mo
1.8%
