$893,000
NAL Estimated Property Value7909 Yellow Thistle Trl, Austin, TX, 78735
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Microwave, Free-Standing Range, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony, Private Yard
Lot Size9,257 sqft
Building Information
Year Built2018
Stories3
Roof Type183
Garage Spaces2
Land Information
APN04024007040000
Lot Number3
SubdivisionCayena Condominiums
Land UseTownhomes
Legal DescriptionUNT 3 CAYENA CONDOMINIUMS PLUS 2.439 % INT IN COM AREA
Census Tract001920
Assessed Land Value$74,065
Assessed Improvement Value$804,459
Assessment Year2025
About this property
Lot 3 Fresno: Cayena -a new community of modern homes off Southwest Pkwy. The Fresno floorplan includes high ceilings, hardwood floors, luxe tile & stainless appliances. This 3 story modern city home is equipped with covered patios on each level, an attached 2 car garage, and large casement windows providing lots of natural light. Cayena is just minutes to downtown Austin, airport & hill country. Short walk to the new Lantana Place - Movie House & Eatery, Perry's Steakhouse, Salons, Markets & More! Sprinkler Sys:Yes
Investor Tools
$893,000
Estimated Property Value
$546,378Estimated Mortgage Balance
$347,743Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,358 /month
Positive
Cash Flow Estimate:
$1,786 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$959/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,039
$489,685
2025
$74,065
$804,459
$878,524
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,039
$489,685
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Greater Texas Fcu
Conventional
$616,250
No
First
Jun 12, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$546,378
$405,622
42%
61%
$3,695/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,930/mo
$3,870/mo
$-940/mo
3.9%
