$1,105,000
NAL Estimated Property Value5806 Harrington Cv, Austin, TX, 78731
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size7,924 sqft
Building Information
Year Built1984
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01381103040000
Lot Number44
SubdivisionCourtyard Phs 2 The
Land UseResidential
Legal DescriptionLOT 44 BLK A COURTYARD PHS 2 THE
Census Tract030700
Assessed Land Value$655,238
Assessed Improvement Value$442,772
Assessment Year2025
About this property
Level cul-de-sac lot backing to HOA green space. Hardwood floors. Granite counters. Formal dining. Fireplace. The Courtyard subdivision is a waterfront and country club community near Pennybacker bridge with access along Lake Austin and Bull Creek. Quiet street. 4 sides brick. Spacious private backyard with deck, fire-pit, and garden. Full sprinkler. High ceilings. Natural gas. Master with jetted tub, separate shower, double vanity, walk-in closet. Mature shade trees. Minutes to downtown Austin.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,105,000
Estimated Property Value
$361,968Estimated Mortgage Balance
$743,729Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,630 /month
Positive
Cash Flow Estimate:
$2,210 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,745/month
$260/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,417
$1,003,149
2025
$655,238
$442,772
$1,098,010
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,417
$1,003,149
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$398,653
No
First
Jun 2, 2021
Jul 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$361,968
$747,032
67%
33%
$2,391/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$2,651/mo
$-211/mo
2.6%
