$338,019
NAL Estimated Property Value5160 N A.W. Grimes BLVD 104, Round Rock, TX, 78665
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Exhaust Fan, Gas Cooktop, Microwave, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesNone
Building Information
Year Built2021
Stories2
Garage Spaces1
Land Information
APNR-16-6600-0000-0002
Land UseResidential
Legal DescriptionC539 - HAVEN AT TERAVISTA CONDO, UNIT 2, 3.33% COMMON AREA INTEREST
Census Tract021509
Assessed Land Value$81,101
Assessed Improvement Value$256,918
Assessment Year2025
About this property
Unit #104 at Haven at Teravista has been released for sale through an online bidding process. This unit is the 1684 sq ft plan with a single attached garage. White shaker cabinets, gray vinyl plank flooring, farmhouse lighting and more! It will be complete at the end of August. You can view the model home and the unit on Sunday 7/4 and Monday 7/5 from 1-5. Instructions for online bidding available at https://havenatteravista.com/phase-3-bid/ -- Sorry no investors.
Investor Tools
$338,019
Estimated Property Value
$204,687Estimated Mortgage Balance
$133,332Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,250 /month
Positive
Cash Flow Estimate:
$750 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$597/month
$116/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,470
$338,019
2025
$81,101
$256,918
$338,019
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,470
$338,019
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loanpeople Llc
Conventional
$225,000
No
First
Aug 20, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,687
$133,332
39%
61%
$1,349/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,400/mo
$1,465/mo
+$935/mo
8.5%
