$317,371
NAL Estimated Property Value8518 Cahill DR 54, Austin, TX, 78729
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range
FlooringCarpet, Laminate, Tile
Building Information
Year Built2002
Stories2
Garage Spaces2
Land Information
APNR-16-3496-0000-0054
SubdivisionCourtyard Homes At Cobblestone Condo
Land UseResidential
Legal DescriptionC698 - COURTYARD HOMES AT COBBLESTONE CONDO, BUILDING 8, UNIT 54, 1.64% COMMON AREA INTEREST, (PH 9)
Census Tract020410
Assessed Land Value$66,523
Assessed Improvement Value$250,848
Assessment Year2025
About this property
Gorgeous 3 Bedroom / 2.5 Bath Condo ~ Pristine Condition ~ Kitchen Opens to Charming Family & Dining Area ~ Granite Countertops ~ Stainless Steel Appliances ~ Recessed Lighting ~ Fireplace in Family Room ~ Double Vanity in Master Bath ~ Desk area outside of Master Bedroom ~ Private Covered Patio ~ Round Rock ISD ~ Great Location!!!Restrictions: Yes
Investor Tools
$317,371
Estimated Property Value
$61,899Estimated Mortgage Balance
$255,472Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,904 /month
Positive
Cash Flow Estimate:
$635 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$298/month
$255/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,991
$317,371
2025
$66,523
$250,848
$317,371
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,991
$317,371
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Austin Telco Fcu
Stand Alone First / Home Equity First Lien
$64,000
No
First
Jun 14, 2024
Jul 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$61,899
$255,472
80%
20%
$384/mo
