$674,000
NAL Estimated Property Value5218 Pink Poppy PASS 17, Austin, TX, 78735
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Down Draft, Microwave, Oven, Stainless Steel Appliance(s)
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size9,257 sqft
Building Information
Year Built2021
Stories2
Garage Spaces1
Land Information
APN04024007180000
Lot Number17
SubdivisionCayena Condominiums
Land UseCondo
Legal DescriptionUNT 17 CAYENA CONDOMINIUMS PLUS 2.439 % INT IN COM AREA
Census Tract001920
Assessed Land Value$74,065
Assessed Improvement Value$497,760
Assessment Year2025
About this property
Lot #17 | TO BE BUILT | ESTIMATED COMPLETION EARLY 2021 - Anaheim 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! Visit our website for further info on what's available in this great community. The future 2-story home features high ceilings, stainless appliances & large windows provide lots of natural light. *Pictures from another home within the community. Sprinkler Sys:Yes
Investor Tools
$674,000
Estimated Property Value
$493,573Estimated Mortgage Balance
$180,427Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,044 /month
Positive
Cash Flow Estimate:
$1,348 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,147/month
$189/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,391
$571,825
2025
$74,065
$497,760
$571,825
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,391
$571,825
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometown Lenders Inc
Conventional
$545,700
No
First
Apr 14, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$493,573
$180,427
26%
73%
$3,272/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,530/mo
$3,461/mo
$-931/mo
4.5%
