$1,965,612
NAL Estimated Property Value5802 Shoalwood Ave, Austin, TX, 78756
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Double Oven, Free-Standing Range, Refrigerator, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Private Yard
Lot Size11,077 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02310206030000
Lot Number152
SubdivisionAllandale Sec 2
Land UseResidential
Legal DescriptionLOT 152 ALLANDALE SEC 2
Census Tract000206
Assessed Land Value$557,408
Assessed Improvement Value$1,408,204
Assessment Year2025
About this property
Central Austin modern farmhouse by Drees Homes built 2019. With four bedrooms, a study, a media room, and a game room. Master down. Beautiful open floorplan. Gourmet chefs kitchen with large center island that opens to the living room with fireplace. Tons of windows! Private backyard. Available starting Aug 19th.
Investor Tools
$1,965,612
Estimated Property Value
$1,023,142Estimated Mortgage Balance
$944,359Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,794 /month
Positive
Cash Flow Estimate:
$3,931 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,551/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$32,787
$1,965,612
2025
$557,408
$1,408,204
$1,965,612
No
Tax History
Year
Tax Paid
Assessed Value
2024
$32,787
$1,965,612
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Norman And Martha Nolen Trust
Seller Carryback / Seller Financing / Seller Take-Back
$1,110,000
No
First
Feb 22, 2022
Feb 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,023,142
$942,470
47%
52%
$6,656/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,480/mo
$6,656/mo
$-4,176/mo
1.5%
