$1,017,000
NAL Estimated Property Value7914 Mesa Trails Cir, Austin, TX, 78731
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Disposal, Gas Water Heater, Microwave, Stainless Steel Appliances, Wine Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size3,694 sqft
Building Information
Year Built1983
Stories2
Roof Type104
Garage Spaces2
Land Information
APN01420207160000
Lot Number34
SubdivisionMesa Trails Sec 1-A
Land UseResidential
Legal DescriptionLOT 34 MESA TRAILS SEC 1-A PLUS 2.1276% INT IN COMMON AREA
Census Tract032200
Assessed Land Value$200,000
Assessed Improvement Value$472,791
Assessment Year2025
About this property
Located among the dense Heritage Oaks of park-like Mesa Trails - a small community in NW Hills - this home is ideal for the traveler, or someone looking for ease of living and no yard to maintain. Offering quick access to 360 /Mopac and adjacent to retail, pharmacy, casual dining, and services. $100K in beautiful, custom renovations in 2017. Move in tomorrow!Restrictions: Yes
Investor Tools
$1,017,000
Estimated Property Value
$584,522Estimated Mortgage Balance
$433,370Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,102 /month
Positive
Cash Flow Estimate:
$2,034 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,696/month
$249/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,263
$672,791
2025
$200,000
$472,791
$672,791
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,263
$672,791
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$595,000
No
First
Apr 30, 2025
May 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$584,522
$366,478
38%
57%
$3,568/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$3,817/mo
$-1,377/mo
2.9%
