$671,082
NAL Estimated Property Value505 W Odell ST, Austin, TX, 78752
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesNone
FlooringSee Remarks
Exterior
Exterior FeaturesNone
Lot Size3,454 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02321213020000
Lot Number1
Subdivision505 W Odell Site Condominiums
Land UseResidential
Legal DescriptionUNT 1 505 W ODELL SITE CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract040000
Assessed Land Value$150,000
Assessed Improvement Value$521,082
Assessment Year2024
About this property
Rehab opportunity! No utilities are on. Please be careful while walking property. This home will likely not finance and is being sold as is. Some items are still being removed. There are new builds in the area, lots of potential! Close to Airport/N Lamar metro rail and Black Star Coop.FEMA - Unknown Restrictions: Yes
Investor Tools
$671,082
Estimated Property Value
$464,550Estimated Mortgage Balance
$206,532Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,026 /month
Positive
Cash Flow Estimate:
$1,342 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$280/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$671,082
2024
$150,000
$521,082
$671,082
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$671,082
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amwest Funding Corp
Conventional
$473,600
No
First
Mar 21, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$464,550
$206,532
30%
69%
$2,840/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,840/mo
$-752/mo
3.7%
