$2,700,000
NAL Estimated Property Value805 Columbus St, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Exhaust Fan, Instant Hot Water, Microwave, Refrigerator
FlooringWood
Exterior
Exterior FeaturesPrivate Yard
Lot Size9,148 sqft
Building Information
Year Built2015
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01010106070000
Lot Number6
SubdivisionLinscomb & Linscomb
Land UseResidential
Legal DescriptionLOT 6 BLK 3 & W5.4 FT LT 7 LINSCOMB & LINSCOMB 36X57.8 FT OF BLK 6 SOUTH HEIGHTS
Census Tract001311
Assessed Land Value$620,247
Assessed Improvement Value$2,079,753
Assessment Year2025
About this property
Stylish custom design by Spaller Glover located in the heart of Bouldin. Home features open floor plan, abundance of natural light and attention to detail at every turn. Guest house over two car garage with large bedroom, bathroom and full kitchen! This remarkable home with carefully executed and innovative design detail is only minutes to downtown and walking distance to popular South Austin Restaurants, entertainment and Lady Bird Lake. Permitted for a pool- see photos for renderings.Guest Accommodations: Yes Sprinkler Sys:Yes
Investor Tools
$2,700,000
Estimated Property Value
$1,262,827Estimated Mortgage Balance
$1,443,313Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$16,200 /month
Positive
Cash Flow Estimate:
$5,400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$4,939/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$45,763
$2,700,000
2025
$620,247
$2,079,753
$2,700,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$45,763
$2,700,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$1,468,000
No
First
Feb 26, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,262,827
$1,437,173
53%
47%
$6,087/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$6,087/mo
$-3,617/mo
1.1%
