$698,000
NAL Estimated Property Value900 S 1st ST 420, Austin, TX, 78704
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Refrigerator
FlooringWood
Exterior
Exterior FeaturesBalcony
Lot Size849 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Land Information
APN01020116510000
Lot Number408
Subdivision900 S 1st Street Condominiums
Land UseResidential
Legal Description900 S 1ST STREET CONDOMINIUMS UNT 408 PLUS 1.4755 % INT IN COM AREA
Census Tract001311
Assessed Land Value$93,532
Assessed Improvement Value$547,565
Assessment Year2025
About this property
StoryBuilt's new 78704 community in the Bouldin neighborhood. Walk to DT, S 1st & S Congress. 63 condos built around gorgeous live oak trees w/ generous public, retail, and boutique work spaces. Condos are designed w/ clean modern lines, large windows for natural light, generous covered patios and are all built with luxury finishes. Amenities include grill deck, wellness center, underground parking w/ dog wash + bike lockers. www.Storybuilt.com (Frank). Move in ready FOR MORE INFO/
Investor Tools
$698,000
Estimated Property Value
$623,307Estimated Mortgage Balance
$74,693Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,188 /month
Positive
Cash Flow Estimate:
$1,396 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,259/month
$174/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,619
$641,097
2025
$93,532
$547,565
$641,097
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,619
$641,097
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$680,000
No
First
Dec 6, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$623,307
$74,693
10%
89%
$4,077/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
$4,251/mo
$-2,331/mo
3.3%
