$902,000
NAL Estimated Property Value603 Upson ST A, Austin, TX, 78703
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesGas Cooktop, Microwave, Refrigerator, Stainless Steel Appliance(s)
FlooringSlate, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size5,140 sqft
Building Information
Year Built2002
Stories3
Roof Type104
Garage Spaces2
Land Information
APN01100616020000
Lot NumberA
SubdivisionUpson Street Villas Condominiums Amended
Land UseResidential
Legal DescriptionUNT A BLD 1 UPSON STREET VILLAS CONDOMINIUMS AMENDED PLUS 25.000% INT IN COM AREA
Census Tract001602
Assessed Land Value$112,500
Assessed Improvement Value$654,592
Assessment Year2025
About this property
Wow! You can't beat this fantastic, walkable location. Luxury Deep Eddy condo with 3 large bedrooms, 3 baths, & multiple balconies nestled in the treetops. The interiors feature high ceilings, solid wood floors, & an open kitchen layout with beautiful granite countertops and high-end appliances including a gas Jenn-Air range. The 2 car tandem garage features a bonus storage room with a sink & plumbed for a 4th bathroom option. Built in 2002, this home has been lovingly maintained by its original owners.
Investor Tools
$902,000
Estimated Property Value
$525,329Estimated Mortgage Balance
$376,671Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,412 /month
Positive
Cash Flow Estimate:
$1,804 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,577/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,415
$767,092
2025
$112,500
$654,592
$767,092
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,415
$767,092
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$575,271
No
First
Oct 8, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$525,329
$376,671
41%
58%
$3,450/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,200/mo
$3,650/mo
$-1,450/mo
2.9%
