$863,925
NAL Estimated Property Value900 S 1st ST 321, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesOven, Convection Oven, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Gas Cooktop, Refrigerator, Wine Refrigerator
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1,189 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APN01020116430000
Lot Number321
Subdivision900 S 1st Street Condominiums
Land UseResidential
Legal Description900 S 1ST STREET CONDOMINIUMS UNT 321 PLUS 2.0659 % INT IN COM AREA
Census Tract001311
Assessed Land Value$130,963
Assessed Improvement Value$732,962
Assessment Year2025
About this property
1886 sq ft, 3 br/ 2.5 ba Home with a view: floor to ceiling windows in living room. Open kitchen. Master suite. Laundry room, flex space/office, covered patio. Access to co-working space, gym, and beautiful roof garden that feels like a private park. Underground parking and dog wash. Close to Barton Springs, Zilker Park and Lady Bird Lake. For more info or to schedule appt go to storybuilt/frank
Investor Tools
$863,925
Estimated Property Value
$452,252Estimated Mortgage Balance
$411,673Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,030 /month
Positive
Cash Flow Estimate:
$2,010 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,663/month
$660/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,634
$863,925
2025
$130,963
$732,962
$863,925
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,634
$863,925
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Independent Bank
Conventional
$520,000
No
First
May 25, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$452,252
$411,673
47%
52%
$1,889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$2,549/mo
$-79/mo
3.4%
