$432,000
NAL Estimated Property Value7810 Copano Dr, Austin, TX, 78749
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Lot Size5,728 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Garage Spaces2
Land Information
APN04162805020000
Lot Number2
SubdivisionMaple Run Sec 3
Land UseResidential
Legal DescriptionLOT 2 BLK L MAPLE RUN SEC 3
Census Tract033500
Assessed Land Value$282,213
Assessed Improvement Value$112,104
Assessment Year2025
About this property
Excellent opportunity to live in Maple Run for under $300,000. This home has a converted garage adding an additional 400 sqft of heated and cooled area. The enclosed garage is able to be easily converted back to a 2 car garage. Seller replaced roof shingles in Dec 2016, new HVAC system in June of 2016, complete kitchen remodel with new cabinets, tile backsplash, granite counter tops with under mount kitchen sink, and new stainless steel whirlpool appliances including SS refrigerator in December 2016.Restrictions: Yes
Investor Tools
$432,000
Estimated Property Value
$189,736Estimated Mortgage Balance
$243,043Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,592 /month
Positive
Cash Flow Estimate:
$864 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$909/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,743
$394,317
2025
$282,213
$112,104
$394,317
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,743
$394,317
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$214,000
No
First
May 21, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,736
$205,264
51%
44%
$1,284/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$1,284/mo
+$1,066/mo
6.5%
