$756,000
NAL Estimated Property Value5216 Pink Poppy Pass # 18, Austin, TX, 78735
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDown Draft, Dishwasher, Free Standing Range, Disposal, Microwave, Stainless Steel Appliances, Tankless Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size9,257 sqft
Building Information
Year Built2020
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04024007190000
Lot Number18
SubdivisionCayena Condominiums
Land UseResidential
Legal DescriptionUNT 18 CAYENA CONDOMINIUMS PLUS 2.439 % INT IN COM AREA
Census Tract001920
Assessed Land Value$74,065
Assessed Improvement Value$650,672
Assessment Year2025
About this property
Lot #18 | TO BE BUILT | ESTIMATED COMPLETION EARLY 202 - Habanero Floor plan is located in the high-end community, Cayena. This home is not yet built, but you can visit our furnished model (7919 Yellow Thistle) & available homes to see more! The future 2-story home features high ceilings, stainless appliances & large windows provide lots of natural light & easy low maintenance living. Upgrades include - rooftop terrace & so much more! *Pictures from another home within the community. Sprinkler Sys:Yes
Investor Tools
$756,000
Estimated Property Value
$462,191Estimated Mortgage Balance
$293,809Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,536 /month
Positive
Cash Flow Estimate:
$1,512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$924/month
$189/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,313
$506,503
2025
$74,065
$650,672
$724,737
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,313
$506,503
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$512,000
No
First
Apr 12, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$462,191
$293,809
38%
61%
$3,070/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,530/mo
$3,259/mo
$-729/mo
4.0%
