$1,374,000
NAL Estimated Property Value5002 N Rim Dr, Austin, TX, 78731
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Oven, Self Cleaning Oven, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size39,435 sqft
Building Information
Year Built1990
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01450703100000
Lot Number9
SubdivisionVista North Sec 1
Land UseResidential
Legal DescriptionLOT 9 BLK A VISTA NORTH SEC 1
Census Tract030000
Assessed Land Value$668,631
Assessed Improvement Value$536,369
Assessment Year2025
About this property
Perched atop.91 acre lot & backing to greenbelt, this incredible home has amazing views! Each room in the house takes advantage of the view w/huge windows, allowing natural light to flood in; you're sure to see amazing hill country sunsets on the decks!Remodeled kitchen w/new cabinet drawers/doors, Stainless sink, Backsplash,Quartz countertops & Bosch Induction cooktop w/down draft vent. Hardwood floors, travertine tile, high end carpet. New light fixtures & ceiling fans. New HVAC in 2012 Sprinkler Sys:Yes
Investor Tools
$1,374,000
Estimated Property Value
$120,546Estimated Mortgage Balance
$1,253,454Estimated Equity
89% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,244 /month
Positive
Cash Flow Estimate:
$2,748 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,373/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,601
$1,205,000
2025
$668,631
$536,369
$1,205,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$21,601
$1,205,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capstar Lending Llc
Conventional
$390,000
No
First
Oct 17, 2014
Nov 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$120,546
$1,084,454
89%
9%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,110/mo
N/A
+$2,110/mo
1.8%
