Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated? Info

$499,000

87 Waller ST, Austin, TX, 78702

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths868 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$495.28 / sqft
Year BuiltBuilt in 1910

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
HeatingHeating
CoolingCooling
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator
FlooringTile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesNone
Lot Size2,518 sqft

Building Information

Year Built1910
Stories1
Roof Type105

Land Information

APN02020522030000
Lot Number2
SubdivisionWillow & Waller Condominiums
Land UseResidential
Legal DescriptionUNT 2 WILLOW & WALLER CONDOMINIUMS PLUS 33.0 % INT IN COM AREA
Census Tract001000
Assessed Land Value$148,500
Assessed Improvement Value$198,653
Assessment Year2025

About this property

Built in 1910, this east Austin charmer has high ceilings, wood floors, granite counters in kitchen with stainless appliances and updated bath. Hardi board siding and double pane windows. Small fenced yard. Lives like a single family home. Walking distance to Rainey Street, DT, Town Lake, and restaurants / retail on Cesar Chavez. Move-in ready. Hurry!

Investor Tools

Property Icon
$499,000
Estimated Property Value
$0Estimated Mortgage Balance
$156,233Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,994 /month
Positive
Cash Flow Estimate:
$998 /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
$667/month
$35/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,515
$347,153
2025
$148,500
$198,653
$347,153
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,515
$347,153

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
N/A
$408,405
N/A
First
May 14, 2018
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$342,767
$156,233
31%
69%
$2,449/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$2,484/mo
$-858/mo
3.9%

Learn About the Market: Opportunity in Austin

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~0.4%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$555,300

Unemployment Rate

Unemployment Rate

3.20%

Price Trend

Price Trend

~0.4% YoY growth

New Permits

New Permits

2,269 units

City: Austin

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

87 Waller ST | Property Details | No Agent List