$1,196,000
NAL Estimated Property Value54 Rainey ST PH02, Austin, TX, 78701
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Microwave, Refrigerator, Stainless Steel Appliance(s), Wine Refrigerator
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size484 sqft
Building Information
Year Built2005
Stories1
Garage Spaces2
Land Information
APN02030314280000
Lot NumberPH02
SubdivisionMilago Condominiums Amended
Land UseResidential
Legal DescriptionUNT PH02 MILAGO CONDOMINIUMS AMENDED PLUS .731 % INT IN COM AREA
Census Tract001103
Assessed Land Value$362,438
Assessed Improvement Value$683,861
Assessment Year2025
About this property
Ascend to your penthouse at The Milago. Enjoy unparalleled panoramic downtown and lake views as you’re immersed in the city. This unit has the highest level of finish out including walk-in closets, spa-like baths, 2 living areas & a gourmet kitchen. Truly gorgeous unobstructed views from every room. Take advantage of hi-rise living amenities including a rooftop terrace with pool and hot tub, exercise room & WiFi lounge. Direct waterfront and Butler Hike and Bike Trail access. 2 parking & 3 storage.FEMA - Unknown Restrictions: Yes
Investor Tools
$1,196,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,196,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,710 /month
Positive
Cash Flow Estimate:
$2,570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,373/month
$983/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,502
$1,046,299
2025
$362,438
$683,861
$1,046,299
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,502
$1,046,299
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,196,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$983/mo
+$1,457/mo
2.4%
