$256,000
NAL Estimated Property Value4800 WEST GATE BLVD 104, Austin, TX, 78745
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range
FlooringWood
Exterior
Exterior FeaturesNone
Lot Size1,982 sqft
Building Information
Year Built1968
Stories2
Roof Type105
Land Information
APN04101318050000
Lot Number104
Subdivision4800 West Gate Condominiums
Land UseResidential
Legal DescriptionUNT 104 4800 WEST GATE CONDOMINIUMS PLUS 25.0 % INT IN COM AREA
Census Tract032100
Assessed Land Value$100,000
Assessed Improvement Value$124,355
Assessment Year2025
About this property
These condos are approved for as low as 3% down. Right in the heart of central Austin. Walkable to multiple bars and restaurants. You won't want to miss this amazing investment opportunity. Walking distance to Central Market. TXT ALEX13 to 88000 for more info.Restrictions: Yes
Investor Tools
$256,000
Estimated Property Value
$207,622Estimated Mortgage Balance
$48,378Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,536 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$421/month
$165/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,766
$224,355
2025
$100,000
$124,355
$224,355
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,766
$224,355
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capstar Lending Llc
Conventional
$232,750
No
First
Oct 16, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,622
$48,378
18%
81%
$1,396/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,710/mo
$1,561/mo
+$149/mo
8.0%
