$891,000
NAL Estimated Property Value8002 El Dorado Dr, Austin, TX, 78737
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Stainless Steel Appliance(s)
FlooringCarpet, Wood
Exterior
Exterior FeaturesNone
Lot Size1.02 acres
Building Information
Year Built1984
Stories2
Roof Type105
Garage Spaces2
Land Information
APN04144803340000
Lot Number8
SubdivisionGranada Estates Sec 1
Land UseResidential
Legal DescriptionLOT 8 BLK L GRANADA ESTATES SEC 1
Census Tract031100
Assessed Land Value$422,256
Assessed Improvement Value$359,637
Assessment Year2025
About this property
Incredible Park-like backyard , shaded by large oak and pecan trees. Enjoy your private pool, spa, and covered patio. Bathrooms updated with new tubs and tile. All new interior paint. New fixtures and fans throughout. Optional HOA includes tennis courts, park and community pool, all within walking distance.
Investor Tools
$891,000
Estimated Property Value
$178,767Estimated Mortgage Balance
$712,233Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,346 /month
Positive
Cash Flow Estimate:
$1,782 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,320/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,389
$781,893
2025
$422,256
$359,637
$781,893
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,389
$781,893
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$200,000
No
First
Nov 6, 2020
Dec 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,767
$759,233
80%
20%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,490/mo
$1,300/mo
+$2,190/mo
4.7%
