$765,028
NAL Estimated Property Value4707 Rosedale Ave, Austin, TX, 78756
$948,563 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,970 sqft
Building Information
Year Built2016
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02250310160000
Lot Number22
SubdivisionRosedale H
Land UseResidential
Legal DescriptionLOT 22 BLK 34 ROSEDALE H
Census Tract000206
Assessed Land Value$563,356
Assessed Improvement Value$201,672
Assessment Year2025
About this property
Dick Clark designed duplexes, built in 2016 available in the heart of Rosedale. 4705 & 4707 are $1,200,000 each. Each A/B unit is a 2/2 with 1 car carport. Square footage is for total of A&B units. B units have fenced backyards. Granite & marble counters, hardwoods floors, stainless appliances and no adjoining walls. Current leases in place.
Investor Tools
$765,028
Estimated Property Value
$432,910Estimated Mortgage Balance
$333,436Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$948,562
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,200 /month
Positive
Cash Flow Estimate:
$2,400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,954/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,624
$765,028
2025
$563,356
$201,672
$765,028
No
Tax History
Year
Tax Paid
Assessed Value
2024
$19,624
$765,028
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Conventional
$440,000
No
First
Apr 29, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$432,910
$332,118
43%
57%
$2,639/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,480/mo
$2,639/mo
$-159/mo
3.9%
