$1,109,000
NAL Estimated Property Value5912 Marilyn Dr, Austin, TX, 78757
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,115 sqft
Building Information
Year Built1959
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01330101050000
Lot Number19
SubdivisionAllandale West Sec 4
Land UseResidential
Legal DescriptionLOT 19 BLK A ALLANDALE WEST SEC 4
Census Tract001501
Assessed Land Value$385,559
Assessed Improvement Value$694,099
Assessment Year2025
About this property
Complete remodel in 2006. Large lot with pool.FEMA - Unknown Restrictions: Yes
Investor Tools
$1,109,000
Estimated Property Value
$842,553Estimated Mortgage Balance
$268,175Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,654 /month
Positive
Cash Flow Estimate:
$2,218 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,417/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,457
$760,428
2025
$385,559
$694,099
$1,079,658
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,457
$760,428
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Home Loan Expert Llc
Conventional
$810,400
No
First
Jun 10, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$842,553
$189,447
18%
76%
$5,698/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$5,698/mo
$-3,282/mo
2.6%
