Last 24 Hours
$1,083,000
NAL Estimated Property Value6413 Forest Hills DR B, Austin, TX, 78746
$1,235,815 ARV
Off Market
3 Beds
3 Bath
2,809 Sq Ft
$418.3 / sqft
Built in 2011Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2Bathrooms Half 1
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesBuilt In Oven, Dishwasher, Gas Cooktop, Disposal, Microwave, Stainless Steel Appliances
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony, Covered Courtyard, Exterior Steps, Private Yard
Lot Size12,754 sqft
Building Information
Year Built2011
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01152506030000
Lot NumberB
SubdivisionTerra Linda Westlake Condominiums Amende
Land UseResidential
Legal DescriptionUNT B TERRA LINDA WESTLAKE CONDOMINIUMS AMENDED PLUS 33.3333 % INT IN COM AREA
Census Tract001917
Assessed Land Value$150,000
Assessed Improvement Value$825,755
Assessment Year2025
About this property
This meticulously maintained, spacious stand alone condo lives like a single family home and has ZERO HOA fees in Lost Creek area. Built in 2011, 3/2.5 property sits on almost a 1/3 acre lot with a privately fenced yard, ample outdoor living areas and up to 6-car private parking. Come check out premier Westlake living in Lost Creek area with nationally recognized Eanes district schools, nearby attractions such as the Lost Creek Neighborhood Park, Barton Creek Greenbelt Trails, Boulder Trail Park and Lost Creek Country Club lifestyle and so much more!
Investor Tools
$1,083,000
Estimated Property Value
$861,187Estimated Mortgage Balance
$221,813Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,235,815
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,050 /month
Positive
Cash Flow Estimate:
$2,350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,665/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,569
$975,755
2025
$150,000
$825,755
$975,755
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,569
$975,755
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$896,000
No
First
Apr 10, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$861,187
$221,813
20%
80%
$5,298/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$5,298/mo
$-2,598/mo
3.0%
12.4%