$719,000
NAL Estimated Property Value7909 Floracita LN 32, Austin, TX, 78735
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDown Draft, Dishwasher, Free Standing Range, Disposal, Microwave, Stainless Steel Appliances, Tankless Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesNone
Lot Size9,257 sqft
Building Information
Year Built2021
Stories2
Roof Type121
Garage Spaces1
Land Information
APN04024007330000
Lot Number32
SubdivisionCayena Condominiums
Land UseResidential
Legal DescriptionUNT 32 CAYENA CONDOMINIUMS PLUS 2.439 % INT IN COM AREA
Census Tract001920
Assessed Land Value$74,065
Assessed Improvement Value$562,792
Assessment Year2025
About this property
Lot #32 | TO BE BUILT | ESTIMATED COMPLETION Q1 of 2021 - Habanero Floorplan - Roof Top Terrace - Hardwood floors throughout. Discover our 41 modern 2 and 3 story detached city homes. 9 floorplans combine contemporary architecture and high-end interiors. Close to downtown, these spacious homes are sophisticated and refined, featuring high ceilings, expansive rooftop terraces, elevator option on select plans, and two-car ground-level garages. MODEL HOURS: Sat & Sun 11am - 5pm Sprinkler Sys:Yes
Investor Tools
$719,000
Estimated Property Value
$516,432Estimated Mortgage Balance
$202,568Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,314 /month
Positive
Cash Flow Estimate:
$1,438 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,229/month
$189/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,157
$636,857
2025
$74,065
$562,792
$636,857
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,157
$636,857
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$476,600
No
First
Apr 29, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$516,432
$202,568
28%
72%
$3,430/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,530/mo
$3,619/mo
$-1,089/mo
4.2%
