B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$2,742,000

NAL Estimated Property Value

8112 Navidad Dr, Austin, TX, 78735

Off Market

4 Beds

4 Bath

4,980 Sq Ft

Single Family Residence

$280.12 / sqft

Built in 1998

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 4.5

Indoor Fireplace

Garage Available

Heating

Cooling

AppliancesOven, Gas Cooktop, Double Oven, Refrigerator

FlooringSlate, Wood

Exterior

Private Pool

Exterior FeaturesNone

Lot Size32,670 sqft

Building Information

Year Built1998

Stories2

Roof Type104

Garage Spaces3

Land Information

APN01113401010000

Lot Number23

SubdivisionBarton Creek Sec G Phs 1

Land UseResidential

Legal DescriptionLOT 23 BLK C BARTON CREEK SEC G PHS 1

Census Tract001921

Assessed Land Value$458,717

Assessed Improvement Value$1,856,856

Assessment Year2025

About this property

Located inside the coveted Woods gated community of Barton Creek. This home features a gourmet kitchen overlooking the breakfast room & large family room, cozy formals and a rich, dark paneled study. The master includes a sitting or office area. One add'l bedroom/bath down. Upstairs includes two bedrooms & baths plus family/game room. 3rd bay of garage converted into sound studio or exercise room. Outside living overlooks pool, luscious landscaping & the 5th fairway of the Fazio golf course.FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes

Investor Tools

$2,742,000

Estimated Property Value

$766,669Estimated Mortgage Balance

$1,976,814Estimated Equity

73% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$16,452 /month

Positive

Cash Flow Estimate:

$5,484 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$3,002/month

$380/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$22,314

$2,128,152

2025

$458,717

$1,856,856

$2,315,573

Tax History

Year

Tax Paid

Assessed Value

2024

$22,314

$2,128,152

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Regions Bank

Conventional

$446,000

First

Oct 21, 2020

Nov 2030

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$766,669

$2,089,331

73%

28%

$5,073/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,930/mo

$5,453/mo

$-2,523/mo

1.3%

Learn About the Market: Opportunity in Austin

Explore

Austin

Austin may be the Live Music Capital of the World, but it’s also one of America’s fastest-growing innovation hubs. Fueled by tech expansion, the University of Texas, state government, and a steady influx of new residents, Austin blends startup energy with Hill Country charm.

From downtown high-rises overlooking Lady Bird Lake to booming suburbs like Round Rock and Leander, the region attracts younger professionals, entrepreneurs, and remote workers seeking opportunity with lifestyle. Austin isn’t just growing — it’s redefining what modern Texas looks like.

Explore This Area