$1,167,000
NAL Estimated Property Value705 W Johanna St # A, Austin, TX, 78704
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Free Standing Range
FlooringCarpet, Concrete, Tile, Wood
Exterior
Exterior FeaturesExterior Steps
Lot Size3,912 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04010218020000
Lot NumberA
SubdivisionVillas At 707 Condominium The
Land UseResidential
Legal DescriptionVILLAS AT 707 CONDOMINIUM THE BLD 705 UNT A
Census Tract001312
Assessed Land Value$172,500
Assessed Improvement Value$811,983
Assessment Year2025
About this property
Walk-everywhere townhouse surrounded by pecan trees. Artistic. Urban. Light-filled. Lives like a single family with rare 1 car garage and fenced yard perfect for dogs. Garage has been used as 3rd bedroom. Interior is freshly painted in a sophisticated french tone-on-tone cream. Many expensive upgrades. Huge rooftop terrace has lights & a downtown view. Meticulously maintained and pre-inspected. Google Fiber installed. Priced under recent appraisal..
Investor Tools
$1,167,000
Estimated Property Value
$974,168Estimated Mortgage Balance
$192,832Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,002 /month
Positive
Cash Flow Estimate:
$2,334 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,830/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,124
$984,483
2025
$172,500
$811,983
$984,483
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,124
$984,483
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Truwest Cu
Stand Alone Second / Subordinate Position
$117,000
No
First
May 6, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$974,168
$175,832
15%
83%
$6,314/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
$6,414/mo
$-4,494/mo
2.0%
