$1,478,000
NAL Estimated Property Value7713 Mesa Dr, Austin, TX, 78731
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDouble Oven, Gas Cooktop
FlooringSee Remarks
Exterior
Exterior FeaturesExterior Steps
Lot Size13,948 sqft
Building Information
Year Built1969
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01430308020000
Lot Number13
SubdivisionNorthwest Hills Mesa Oaks Phs 5-B
Land UseResidential
Legal DescriptionLOT 13 BLK K NORTHWEST HILLS MESA OAKS PHS 5-B
Census Tract032200
Assessed Land Value$564,698
Assessed Improvement Value$670,156
Assessment Year2025
About this property
Sprinkler Sys:Yes
Investor Tools
$1,478,000
Estimated Property Value
$1,629,336Estimated Mortgage Balance
$1,478,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,868 /month
Positive
Cash Flow Estimate:
$2,956 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,693/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$24,930
$1,234,854
2025
$564,698
$670,156
$1,234,854
No
Tax History
Year
Tax Paid
Assessed Value
2024
$24,930
$1,234,854
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citibank Na
Conventional
$1,754,805
No
First
May 17, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,629,336
$13,664
0%
110%
$10,521/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$10,521/mo
$-8,081/mo
2.0%
