Last 24 Hours
$1,956,639
NAL Estimated Property Value8821 Bell Mountain Dr, Austin, TX, 78730
Off Market
4 Beds
3 Bath
5,985 Sq Ft
Single Family Residence
$167.07 / sqft
Built in 1987Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3.5
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesConvection Oven, Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Double Oven, Refrigerator, Self Cleaning Oven, Electric Water Heater, Water Softener Owned
FlooringCarpet, Concrete, Tile, Wood
Exterior
Private PoolExterior FeaturesPrivate Yard
Lot Size2.78 acres
Building Information
Year Built1987
Stories2
Roof Type112
Garage Spaces2
Land Information
APN01422706230000
Lot Number74A
SubdivisionLong Canyon Ii-A
Land UseResidential
Legal DescriptionLOT 74A BLK C LONG CANYON II-A AMENDED LOT 73&74 BLK C
Census Tract032900
Assessed Land Value$785,534
Assessed Improvement Value$1,218,620
Assessment Year2025
About this property
Stunning remodel completed Jan 2014*Custom wood & concrete flooring*Commercial-grade Viking 6 burner Stove,Sub Zero appliances*Granite*Custom built-ins*Wet bar*Master walk-in closet/dressing room*2425 sq ft (per appraiser)Detached guest house has kitchen, 2nd laundry room, theater,gym, cedar sauna*2.78 wooded acres*Terraced organic garden*75' lap pool, waterfall, lagoon pool, grotto*10-seat hot tub*5 balconies*5000' of decks*Stucco construction*Metal roofs*20-mile hill country views from walls of windows.Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,956,639
Estimated Property Value
$718,641Estimated Mortgage Balance
$1,239,441Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,740 /month
Positive
Cash Flow Estimate:
$3,913 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,057/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$26,895
$1,956,639
2025
$785,534
$1,218,620
$2,004,154
No
Tax History
Year
Tax Paid
Assessed Value
2024
$26,895
$1,956,639
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bbva Usa
Conventional
$804,000
No
First
Oct 30, 2020
Nov 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$718,641
$1,237,998
63%
37%
$4,821/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,540/mo
$4,921/mo
$-2,381/mo
1.6%
12.4%