$393,000
NAL Estimated Property Value8505 Red Willow Dr, Austin, TX, 78736
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Gas Water Heater, Refrigerator
FlooringLaminate, Tile, Wood
Exterior
Exterior FeaturesNo Exterior Steps, Rain Gutters
Lot Size7,876 sqft
Building Information
Year Built1985
Stories2
Roof Type105
Garage Spaces2
Land Information
APN04044805030000
Lot Number21
SubdivisionWindmill Run Sec 2-A
Land UseResidential
Legal DescriptionLOT 21 BLK D WINDMILL RUN SEC 2-A
Census Tract033000
Assessed Land Value$178,744
Assessed Improvement Value$204,021
Assessment Year2025
About this property
Charming Southwest Austin Home! Step inside to find vaulted ceilings, a tile surround fireplace, large bay window in the breakfast area, granite counter-tops, ss steel appliances, updated bathrooms, laminate flooring, and more! The abundant natural lighting flows in from the large recently updated windows. HVAC replaced July 2019! Entertain outdoors in the private fenced backyard featuring a deck, and retaining wall w/ mature landscaping enjoy a tranquil escape from City life. AISD schools in Bowie HS!Restrictions: Yes
Investor Tools
$393,000
Estimated Property Value
$176,559Estimated Mortgage Balance
$216,441Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,358 /month
Positive
Cash Flow Estimate:
$786 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$711/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,564
$382,765
2025
$178,744
$204,021
$382,765
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,564
$382,765
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ihs Mortgage Llc
Conventional
$202,500
No
First
Nov 20, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,559
$223,441
55%
45%
$1,215/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$1,215/mo
+$1,225/mo
7.5%
