$805,000
NAL Estimated Property Value6108 Llano Stage Trl, Austin, TX, 78738
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, Exhaust Fan, Gas Cooktop, Microwave, Double Oven, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Lot Size7,200 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01279207310000
Lot Number4
SubdivisionSweetwater Ranch Sec 1 Village P 1
Land UseResidential
Legal DescriptionLOT 4 BLK D SWEETWATER RANCH SEC 1 VILLAGE P 1
Census Tract036500
Assessed Land Value$142,005
Assessed Improvement Value$479,333
Assessment Year2025
About this property
Westin Homes NEW Construction - (PRESTON III Elevation B) Dramatic Tiered Rotunda Foyer Entry w/ Wrought Iron Circular Staircase. Gourmet Island Kitchen w/ Granite Countertops, Tall Upper Kitchen Cabinets & Stainless Steel Appliances. Study w/ French Doors, Family Room w/ High Ceilings, Luxurious Tile Floors, 8ft Doors, 8in Baseboards, Crown Molding, Tray Ceilings, Art Niches. Master Suite w/ His and Hers. Game Room, Surround Sound Wired Media Room. Hugh Covered Back Patio is Pre-wired & Gas Stub.
Investor Tools
$805,000
Estimated Property Value
$472,599Estimated Mortgage Balance
$332,401Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,830 /month
Positive
Cash Flow Estimate:
$1,610 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,474/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,663
$621,338
2025
$142,005
$479,333
$621,338
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,663
$621,338
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Park Place Finance Llc
Conventional
$521,500
No
First
Jun 25, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$472,599
$347,401
42%
59%
$3,127/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$3,277/mo
$-257/mo
4.5%
