$597,932
NAL Estimated Property Value5104 Heflin LN 1, Austin, TX, 78721
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range
FlooringTile, Wood
Exterior
Lot Size5,401 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02122308020000
Lot Number1
Subdivision5104 Heflin Lane Condominiums
Land UseResidential
Legal DescriptionUNT 1 5104 HEFLIN LANE CONDOMINIUMS PLUS 50.0 % INT IN COM AREA
Census Tract002109
Assessed Land Value$137,500
Assessed Improvement Value$460,432
Assessment Year2025
About this property
You have to check out this 3 Bed, 2.5 Bath high-end quality new build in East Austin! The large center island and wine fridge make the kitchen a great entertaining spot, just in time for the holidays. Off the stairs is a built-in desk, perfect for a home office or study area. You will also appreciate the Builder’s thoughtful touches such as a Nest thermostat and Ring doorbell. Plan your showing today – you don’t want to miss this amazing opportunity!Restrictions: Yes
Investor Tools
$597,932
Estimated Property Value
$400,108Estimated Mortgage Balance
$197,824Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,588 /month
Positive
Cash Flow Estimate:
$1,196 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,145/month
$87/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,755
$597,932
2025
$137,500
$460,432
$597,932
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,755
$597,932
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$436,500
No
First
Dec 17, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$400,108
$197,824
33%
67%
$2,618/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,705/mo
$-617/mo
4.2%
