$286,558
NAL Estimated Property Value9015 Cattle Baron PATH 403, Austin, TX, 78747
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Free-Standing Range, Stainless Steel Appliance(s), Tankless Water Heater, Water Heater
FlooringCarpet, Tile
Exterior
Lot Size3,324 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04360126170000
Lot Number15
SubdivisionAvi Goodnight Townhome Condominiums
Land UseResidential
Legal DescriptionAVI GOODNIGHT TOWNHOME CONDOMINIUMS BLD 4 UNT 15 PLUS 1.1111 % INT IN COM AREA
Census Tract002440
Assessed Land Value$13,294
Assessed Improvement Value$293,137
Assessment Year2025
About this property
New construction! Now selling AVI Town Homes in Goodnight Ranch. Townhome w/Kit open to Liv/Din area, granite counter tops, 36" cabinets, ceramic tile back splash, stainless steel appliances, tile in wet areas. Owner bath w/walk in shower & dual vanities, 2nd bedroom could be used as 2nd master bdrm. Outstanding energy features. Near parks, shopping, dining & more.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$286,558
Estimated Property Value
$171,297Estimated Mortgage Balance
$115,261Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,719 /month
Positive
Cash Flow Estimate:
$573 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$412/month
$246/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,509
$286,558
2025
$13,294
$293,137
$306,431
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,509
$286,558
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$194,000
No
First
Apr 29, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,297
$115,261
40%
60%
$1,164/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,880/mo
$1,410/mo
+$470/mo
7.9%
