$843,843
NAL Estimated Property Value800 ROSEDALE TER A, Austin, TX, 78704
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Oven, Refrigerator, Tankless Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesNone
Lot Size3,907 sqft
Building Information
Year Built2013
Stories2
Roof Type104
Land Information
APN03020223020000
Lot NumberA
Subdivision800 Rosedale Terrace Condominiums The
Land UseResidential
Legal DescriptionUNT A 800 ROSEDALE TERRACE CONDOMINIUMS THE PLUS 50.0 % INT IN COM AREA
Census Tract001402
Assessed Land Value$300,000
Assessed Improvement Value$543,843
Assessment Year2025
About this property
Custom Home by Spaller-Glover; inspired by spring time trip to Brugge Belgium&it's architecture dating back to the 1600's.All Brick veneer w/striking stair-step gable&traditional tile roof.Tree-top views downtown view on Nside.1st level holds an exquisite gourmet kitchen w/custom cabinets,Carrera marble counters;Bosch appliances.Large utility/ pantry room. Spray foam insulation&hot water on demand-All resulting in modern comfort & efficiencies within this old world inspired creation.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$843,843
Estimated Property Value
$743,573Estimated Mortgage Balance
$100,270Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,063 /month
Positive
Cash Flow Estimate:
$1,688 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,395/month
$103/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,519
$843,843
2025
$300,000
$543,843
$843,843
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,519
$843,843
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rb Mortgage Llc
Conventional
$767,000
No
First
Jan 31, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$743,573
$100,270
11%
88%
$4,535/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$4,638/mo
$-2,168/mo
3.5%
