$555,000
NAL Estimated Property Value5921 HILINE RD 2204, Austin, TX, 78734
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Electric Cooktop, Microwave, Refrigerator, Stainless Steel Appliance(s)
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size16,884 sqft
Building Information
Year Built2015
Stories1
Garage Spaces1
Land Information
APN01666303250000
Lot Number2204
SubdivisionWaterfall On Lake Travis Condominiums
Land UseResidential
Legal DescriptionUNT 2204 BLD 2 WATERFALL ON LAKE TRAVIS CONDOMINIUMS PLUS 2.61 % INT IN COM AREA
Census Tract031400
Assessed Land Value$253,276
Assessed Improvement Value$297,181
Assessment Year2025
About this property
NEW waterfront Lake Travis Condo! This Angel Falls floor plan features floor-to-ceiling windows with modern, luxury finishes throughout, and a balcony overlooking the pool and lake views. Situated on 14 acres of hill country Lake Travis land there is an abundance of trees and lush landscaping that create a luxury park-like setting. Pool, cabana and grill for entertaining. Inquire about boat slip options. Available for move-in NOW! Call for an appointment TODAY! Sprinkler Sys:Yes
Investor Tools
$555,000
Estimated Property Value
$331,019Estimated Mortgage Balance
$223,981Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,330 /month
Positive
Cash Flow Estimate:
$1,110 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$766/month
$376/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,419
$550,457
2025
$253,276
$297,181
$550,457
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,419
$550,457
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Conventional
$373,350
No
First
Jul 2, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$331,019
$223,981
40%
60%
$2,239/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$2,615/mo
+$265/mo
6.2%
