$2,087,000
NAL Estimated Property Value702 Upson St, Austin, TX, 78703
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Gas Cooktop, Disposal, Microwave, Refrigerator
FlooringCarpet, Wood
Exterior
Exterior FeaturesBalcony, Private Yard
Lot Size6,621 sqft
Building Information
Year Built2005
Stories3
Roof Type112
Garage Spaces2
Land Information
APN01100605170000
Lot Number17
SubdivisionDeep Eddy Heights
Land UseResidential
Legal DescriptionLOT 17 BLK 2 DEEP EDDY HEIGHTS
Census Tract001602
Assessed Land Value$696,991
Assessed Improvement Value$854,589
Assessment Year2025
About this property
See Virtual Tour:_____https://youtu.be/ilm58BO9L-w_____Modern design with 180 degree view of Austin's downtown skyline* Nestled in Deep Eddy and 10 blocks from Town Lake + Hike/Bike Trail + many restaurantst* Move-in Ready* 1 Car Garage + 1 Car Carport with Private Alley Access* Extremely quiet street* Top-Floor private outdoor deck* Backyard deck oasis extends the living space outside* front yard is fully fenced + shaded for kids and dogs to play* Large windows allow natural light everywhere*Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$2,087,000
Estimated Property Value
$442,422Estimated Mortgage Balance
$1,645,485Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,522 /month
Positive
Cash Flow Estimate:
$4,174 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,161/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$27,501
$1,551,580
2025
$696,991
$854,589
$1,551,580
No
Tax History
Year
Tax Paid
Assessed Value
2024
$27,501
$1,551,580
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hamilton Group Funding Inc
Conventional
$499,000
No
First
Jun 5, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$442,422
$1,348,578
75%
21%
$2,992/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,540/mo
$2,992/mo
$-452/mo
1.5%
