$1,344,000
NAL Estimated Property Value5110 China Garden Dr, Austin, TX, 78730
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt In Oven, Double Oven, Dishwasher, Gas Cooktop, Disposal, Gas Water Heater, Microwave, Refrigerator, Water Softener Owned, Stainless Steel Appliances
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size14,096 sqft
Building Information
Year Built1995
Stories2
Roof Type105
Garage Spaces3
Land Information
APN01433003060000
Lot Number1
SubdivisionRiver Place Sec 7b
Land UseResidential
Legal DescriptionLOT 1 BLK E RIVER PLACE SEC 7B
Census Tract032900
Assessed Land Value$400,000
Assessed Improvement Value$626,416
Assessment Year2025
About this property
Lovingly updated from hand scraped wide plank flooring to the leathered granite countertops and stainless appliances. Open Floorplan with abundant light and windows that open to backyard oasis complete with plunge pool, covered patio and still room to play and enjoy the views. Backs to nature preserve with hill county views! Walk the miles of River Place trails or join the RiverPlace Country club for a round of golf and other amenities! See attached list of upgrades. Take a peak at the 3D virtual tour. Sprinkler Sys:Yes
Investor Tools
$1,344,000
Estimated Property Value
$719,984Estimated Mortgage Balance
$625,485Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,064 /month
Positive
Cash Flow Estimate:
$2,688 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,477/month
$260/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$23,001
$1,026,416
2025
$400,000
$626,416
$1,026,416
No
Tax History
Year
Tax Paid
Assessed Value
2024
$23,001
$1,026,416
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Achieva Mortgage Funding Llc
Stand Alone Second / Subordinate Position
$300,000
No
First
Jul 2, 2020
Aug 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$719,984
$567,016
44%
54%
$4,860/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,540/mo
$5,120/mo
$-2,580/mo
2.3%
