$4,096,000
NAL Estimated Property Value8616 Acuarela Ct, Austin, TX, 78735
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Convection Oven, Gas Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Double Oven, Refrigerator, Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesNone
Lot Size1.09 acres
Building Information
Year Built2014
Stories1
Roof Type112
Garage Spaces4
Land Information
APN01074002160000
Lot Number16
SubdivisionAmarra Drive Phs 2
Land UseResidential
Legal DescriptionLOT 16 BLK C AMARRA DRIVE PHS 2
Census Tract001921
Assessed Land Value$504,921
Assessed Improvement Value$3,591,179
Assessment Year2025
About this property
Stunning Luxury home under construction by Heyl Homes in the most exclusive section of Barton Creek - Amarra Drive. This Hill Country Contemporary home sits high on a 1.089 acre lot backing to expansive Hill Country views. Heyl Homes is proud to present one of the first available luxury homes in this new and exclusive section. Swimming Pool with Beach and Heated Spa are included.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$4,096,000
Estimated Property Value
$1,266,993Estimated Mortgage Balance
$2,829,007Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$24,576 /month
Positive
Cash Flow Estimate:
$8,192 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,489/month
$1,000/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,386
$4,068,490
2025
$504,921
$3,591,179
$4,096,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,386
$4,068,490
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trustmark National Bank
Conventional
$1,408,844
No
First
Jan 12, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,266,993
$2,891,007
69%
31%
$5,655/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,930/mo
$6,655/mo
$-3,725/mo
0.9%
