$270,000
NAL Estimated Property Value802 S 1st ST 118, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Refrigerator
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesNone
Lot Size2,540 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Land Information
APN01020109190000
Lot Number118
SubdivisionBouldin Creek Condominiums Amended
Land UseResidential
Legal DescriptionUNT 118 BLD I BOULDIN CREEK CONDOMINIUMS AMENDED PLUS 1.8521% INT IN COMMON AREA
Census Tract001311
Assessed Land Value$2,795
Assessed Improvement Value$250,029
Assessment Year2025
About this property
Quaint 1 bed, 1 bath, bottom floor unit is surrounded by great trees & lush foliage, & boasts a covered front patio & small semi-covered back patio w/separate storage closet. Entryway opens to spacious living area w/nice fireplace for chilly nights! Dining area leads to kitchen & pass-through window helps maintain open feel throughout home. Full connections & laundry closet located in unit. Kitchen has newer appliances/fixtures, w/plenty of storage space in pantry & cabinetry. Washer/dryer/fridge convey.Restrictions: Yes
Investor Tools
$270,000
Estimated Property Value
$174,109Estimated Mortgage Balance
$95,891Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$479/month
$202/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,399
$252,824
2025
$2,795
$250,029
$252,824
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,399
$252,824
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amerisave Mortgage Corp
Conventional
$194,400
No
First
Dec 14, 2020
Jan 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,109
$95,891
35%
64%
$1,166/mo
