$712,000
NAL Estimated Property Value7926 Yellow Thistle TRL 38, Austin, TX, 78735
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Down Draft, Microwave, Free-Standing Range, Stainless Steel Appliance(s), Tankless Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size9,257 sqft
Building Information
Year Built2021
Stories2
Roof Type121
Garage Spaces1
Land Information
APN04024007390000
Lot Number38
SubdivisionCayena Condominiums
Land UseCondo
Legal DescriptionUNT 38 CAYENA CONDOMINIUMS PLUS 2.439 % INT IN COM AREA
Census Tract001920
Assessed Land Value$74,065
Assessed Improvement Value$604,045
Assessment Year2025
About this property
Lot #38 | TO BE BUILT | ESTIMATED COMPLETION Early 2022 - Anaheim Floor plan is located in the high-end community, Cayena. This home is not yet built, but you can visit our furnished model (7919 Yellow Thistle) & available homes to see more! Visit our website for further info on what's available in this great community. The future 2-story home features high ceilings, stainless appliances & large windows provide lots of natural light. *Pictures from another home within the community. Sprinkler Sys:Yes
Investor Tools
$712,000
Estimated Property Value
$572,534Estimated Mortgage Balance
$139,466Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,272 /month
Positive
Cash Flow Estimate:
$1,424 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,379/month
$189/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,994
$678,110
2025
$74,065
$604,045
$678,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,994
$678,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rb Mortgage Llc
Conventional
$617,740
No
First
May 6, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$572,534
$139,466
19%
80%
$3,704/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,930/mo
$3,893/mo
$-963/mo
4.9%
