$1,135,000
NAL Estimated Property Value6011 Bon Terra Dr, Austin, TX, 78731
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Water Heater
FlooringCarpet, Wood
Exterior
Exterior FeaturesBalcony
Lot Size12,480 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01350505070000
Lot Number11
SubdivisionShinoak Valley Sec Ii
Land UseResidential
Legal DescriptionLOT 11 BLK F SHINOAK VALLEY SEC II
Census Tract030600
Assessed Land Value$493,498
Assessed Improvement Value$370,929
Assessment Year2025
About this property
Tree House living with a low maintenance yard. Lovely one level home on a beautiful lot with large deck for outdoor living. Large oak trees for lots of privacy. Bonus area is the basement living with kitchen and full bath. Window unit. Perfect for workshop, extended family and kids! Not in footage. Living open with high ceiling. Nice bright kitchen with breakfast area. Lots of windows. Great neighborhood for walking or biking. Minutes to downtown Austin and University of Texas.Restrictions: Yes
Investor Tools
$1,135,000
Estimated Property Value
$561,726Estimated Mortgage Balance
$573,274Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,810 /month
Positive
Cash Flow Estimate:
$2,270 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,689/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,590
$864,427
2025
$493,498
$370,929
$864,427
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,590
$864,427
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Roundpoint Mortgage Servicing Corp
Conventional
$619,850
No
First
Jun 25, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$561,726
$572,274
50%
49%
$3,717/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$3,717/mo
$-1,277/mo
2.6%
