$554,000
NAL Estimated Property Value5902 Thames Dr, Austin, TX, 78723
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Convection Oven, Gas Cooktop, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Refrigerator, Self Cleaning Oven
FlooringTile
Exterior
Lot Size9,344 sqft
Building Information
Year Built1963
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02211909160000
Lot Number10
SubdivisionRoyal Oak Estates Sec 7
Land UseResidential
Legal DescriptionLOT 10 BLK E ROYAL OAK ESTATES SEC 7
Census Tract002106
Assessed Land Value$260,153
Assessed Improvement Value$216,577
Assessment Year2025
About this property
Fabulous 1960s ranch home in Windsor Park! Updated kitchen comes complete with granite countertops, designer tile backsplash and stainless steel Kitchenaid appliances including gas stove top, wall oven, & dishwasher. This spacious home also features 4 bedrooms & 2 full baths. Large private back yard with a covered patio. Plus, new windows! Minutes from Mueller with its great park, restaurants, & shopping. Quick access to 290, IH-35 and 183. Owner/Agent.FEMA - Unknown
Investor Tools
$554,000
Estimated Property Value
$268,778Estimated Mortgage Balance
$285,773Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,324 /month
Positive
Cash Flow Estimate:
$1,108 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$750/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,226
$439,878
2025
$260,153
$216,577
$476,730
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,226
$439,878
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amplify Fcu
Stand Alone Second / Subordinate Position
$36,000
No
First
Jun 24, 2016
Jul 2031
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,778
$285,222
51%
49%
$1,818/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,818/mo
+$598/mo
5.2%
