$1,502,000
NAL Estimated Property Value518 Golden Bear Dr, Austin, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Disposal, Microwave, Refrigerator
FlooringConcrete, Wood
Exterior
Exterior FeaturesExterior Steps, Rain Gutters
Lot Size19,859 sqft
Building Information
Year Built2003
Stories2
Roof Type104
Garage Spaces3
Land Information
APN01297801270000
Lot Number186
SubdivisionFlintrock At Hurst Creek Phs 7
Land UseResidential
Legal DescriptionLOT 186 FLINTROCK AT HURST CREEK PHS 7 AMENDED PLAT OF
Census Tract036900
Assessed Land Value$367,222
Assessed Improvement Value$1,110,983
Assessment Year2025
About this property
Prestigious Unique Flintrock Gem! Modern architecture with a beautiful exposed beam ceiling. Open floor plan with gourmet kitchen and too many features to list here (see attachment). Intimate pool and spa with several spacious covered outdoor patios. This is a one of a kind Flintrock home; beautiful, spacious, bright, warm…many, many extras…organic Mist Away Mosquito System! 1000+ bottle wine cellar! Lake Travis, Golf, Tennis, Hill Country Galleria, Acclaimed Lake Travis Schools.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,502,000
Estimated Property Value
$984,843Estimated Mortgage Balance
$519,144Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,012 /month
Positive
Cash Flow Estimate:
$3,004 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,551/month
$710/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$23,104
$1,478,205
2025
$367,222
$1,110,983
$1,478,205
No
Tax History
Year
Tax Paid
Assessed Value
2024
$23,104
$1,478,205
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$999,999
Yes
First
Jul 2, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$984,843
$540,157
35%
66%
$6,618/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$7,328/mo
$-4,308/mo
2.4%
