$1,145,000
NAL Estimated Property Value5510 Merrywing Cir, Austin, TX, 78730
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Self Cleaning Oven
FlooringCarpet, Stone, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size17,137 sqft
Building Information
Year Built1994
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01473003030000
Lot Number3
SubdivisionRiver Place Sec 4
Land UseResidential
Legal DescriptionLOT 3 BLK C RIVER PLACE SEC 4
Census Tract035000
Assessed Land Value$720,000
Assessed Improvement Value$430,000
Assessment Year2025
About this property
Wow, the pics say it all!!Once in a lifetime distant views from most rooms in house*Exceptionally beautiful pool and hot tub*Amazing privacy*Multiple outdoor living/dining areas*Stainless kitch open to family with amazing views from walls of updated windows*Soft contemporary feel*Stone and hand scraped wood floors*French doors from game room*See forever in master ste with soaring ceiling, amazing natural light, granite tops, jetted tub*Walk to elementary and park*Location, view, house, pool...exceptionalRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,145,000
Estimated Property Value
$546,711Estimated Mortgage Balance
$598,289Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,870 /month
Positive
Cash Flow Estimate:
$2,290 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,902/month
$272/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,093
$1,013,654
2025
$720,000
$430,000
$1,150,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,093
$1,013,654
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Legend Lending Corp
Conventional
$358,400
No
First
Aug 10, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$546,711
$598,289
52%
48%
$3,648/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,540/mo
$3,920/mo
$-1,380/mo
2.7%
