$829,000
NAL Estimated Property Value6104 Llano Stage Trl, Austin, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Convection Oven, Dishwasher, Dryer, Exhaust Fan, Gas Cooktop, Microwave, Double Oven, Refrigerator, Stainless Steel Appliance(s), Tankless Water Heater, Washer
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony, Private Yard
Lot Size7,200 sqft
Building Information
Year Built2016
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01279207300000
Lot Number3
SubdivisionSweetwater Ranch Sec 1 Village P 1
Land UseResidential
Legal DescriptionLOT 3 BLK D SWEETWATER RANCH SEC 1 VILLAGE P 1
Census Tract036500
Assessed Land Value$142,005
Assessed Improvement Value$595,387
Assessment Year2025
About this property
Westin Homes Model - (Carter III Elevation B) Dramatic Tiered Rotunda Foyer Entry w/Stainless Steel Circular Staircase. Gourmet Island Kitchen w/Quartz, Tall Upper Kitchen Cabinets w/Lighting & Stainless Steel Appliances. Study w/French Doors. Family Room w/High Ceilings & Wall of Windows. Master Suite w/His & Hers, Free Standing Tub. Wood Floors & Designer Finishes Throughout. In-Law Suite Down. Game Room. 7.1 Surround Sound Wired Media w/Wet Bar. Built-Ins. Covered Back Patio Pre-wired.Guest Accommodations: Yes Sprinkler Sys:Yes
Investor Tools
$829,000
Estimated Property Value
$2,844,582Estimated Mortgage Balance
$829,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,974 /month
Positive
Cash Flow Estimate:
$1,658 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,076/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,764
$737,392
2025
$142,005
$595,387
$737,392
No
Tax History
Year
Tax Paid
Assessed Value
2024
$20,764
$737,392
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwestern National Bank
Sba Participation Trust Deed
$2,900,000
No
First
Apr 16, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,844,582
N/A
0%
343%
$17,387/mo
