$1,772,576
NAL Estimated Property Value617 Terrell Hill Dr, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Free-Standing Range, Refrigerator, Washer, Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size11,966 sqft
Building Information
Year Built2015
Stories2
Roof Type112
Garage Spaces2
Land Information
APN04050506200000
Lot Number1
SubdivisionLoveless Addn
Land UseResidential
Legal DescriptionLOT 1 BLK 1 RESUB LOT 3 LOVELESS ADDN
Census Tract001307
Assessed Land Value$538,685
Assessed Improvement Value$1,233,891
Assessment Year2025
About this property
Enjoy living in the heart of the city. This charming home has original hardwood floors and an enclosed sun room which offers two living spaces. Enjoy a view of St. Edward's & downtown from the front porch. The house sits on .27 acres with plenty of space to build up or add on. This central Austin location is walking distance to many hip restaurants on South 1st. Ride your bike to work downtown, ACL, SXSW venues & the trails. Don't miss out on this opportunity to live near downtown at an affordable price!
Investor Tools
$1,772,576
Estimated Property Value
$526,506Estimated Mortgage Balance
$1,249,372Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,635 /month
Positive
Cash Flow Estimate:
$3,545 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,518/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$33,358
$1,772,576
2025
$538,685
$1,233,891
$1,772,576
No
Tax History
Year
Tax Paid
Assessed Value
2024
$33,358
$1,772,576
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Arm (Adjustable Rate Mortgage)
$695,000
No
First
Aug 16, 2016
Sep 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$526,506
$1,246,070
70%
30%
$2,747/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,850/mo
$2,747/mo
+$103/mo
1.9%
