$459,000
NAL Estimated Property Value603 N Cuernavaca DR 1005, Austin, TX, 78733
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesFree-Standing Range
FlooringLaminate, Tile, Wood
Exterior
Lot Size20,704 sqft
Building Information
Year Built1984
Stories2
Land Information
APN01293608430004
Lot Number204
SubdivisionWestcliff Condominiums Phs 1 Amended
Land UseTownhomes
Legal DescriptionUNT 105 WESTCLIFF CONDOMINIUMS PHS 1 AMENDED PLUS 9.502 % INT IN COM AREA
Census Tract033900
Assessed Land Value$41,409
Assessed Improvement Value$448,309
Assessment Year2025
About this property
Serene end unit in 10 unit condo community. One bedroom & full bath downstairs. Spacious upstairs bedroom with vaulted ceiling and adjoining porch. Country kitchen with access to large porch with views of the green space. Fireplace and vaulted ceiling in living room. Abundant upgrades throughout --"Barn Door" divider, wood floors, Caesar Stone Italian Tile and more. Lake Austin access through voluntary HOA and subject to availability. Think Colorado Cabin in the Hill Country. Eanes Schools.FEMA - Unknown Restrictions: Yes
Investor Tools
$459,000
Estimated Property Value
$187,419Estimated Mortgage Balance
$271,581Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,754 /month
Positive
Cash Flow Estimate:
$918 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$529/month
$198/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,057
$386,891
2025
$41,409
$448,309
$489,718
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,057
$386,891
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flagstar Bank Fsb
Conventional
$212,700
No
First
Apr 21, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,419
$271,581
59%
41%
$1,276/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,410/mo
$1,474/mo
+$936/mo
6.3%
