$735,297
NAL Estimated Property Value7929 Yellow Thistle TRL 13, Austin, TX, 78735
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Down Draft, Microwave, Free-Standing Range, Stainless Steel Appliance(s), Tankless Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesNone
Lot Size9,257 sqft
Building Information
Year Built2021
Stories3
Roof Type121
Garage Spaces2
Land Information
APN04024007140000
Lot Number13
SubdivisionCayena Condominiums
Land UseCondo
Legal DescriptionUNT 13 CAYENA CONDOMINIUMS PLUS 2.439 % INT IN COM AREA
Census Tract001920
Assessed Land Value$74,065
Assessed Improvement Value$661,232
Assessment Year2025
About this property
Lot #13 | TO BE BUILT | ESTIMATED COMPLETION SUMMER 2021 - Carmen 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
$735,297
Estimated Property Value
$412,932Estimated Mortgage Balance
$322,365Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,412 /month
Positive
Cash Flow Estimate:
$1,471 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,337/month
$189/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,368
$735,297
2025
$74,065
$661,232
$735,297
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,368
$735,297
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$453,912
No
First
Aug 13, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$412,932
$322,365
43%
56%
$2,722/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,530/mo
$2,911/mo
$-381/mo
4.1%
