$391,281
NAL Estimated Property Value903 Vargas RD, Austin, TX, 78741
Off Market
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size3,515 sqft
Building Information
Year Built2021
Stories2
Roof Type121
Land Information
APN03061812030000
Lot NumberB
Subdivision903 Vargas Site Condominiums
Land UseResidential
Legal DescriptionUNT B 903 VARGAS SITE CONDOMINIUMS PLUS 47.0 % INT IN COM AREA
Census Tract002321
Assessed Land Value$77,550
Assessed Improvement Value$313,731
Assessment Year2025
About this property
HOT development opportunity in the Montopolis area! This SF3 zoned lot is ~7658 sq ft (per CAD) is cleared and ready to for your next project! Water/power/sewer hook-ups on site saving you time, hassle, and cash. Opportunities include SFR, SFR+ADU, Duplex, or A-B Condo Regime. Comps of A-B units in the area are in the ballpark of $350/sq ft - lots of room for upside! Building plans and engineering available for A-B unit development available if desiredRestrictions: Yes Comm. Features: Health Club Discount
Investor Tools
$391,281
Estimated Property Value
$278,666Estimated Mortgage Balance
$112,615Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,348 /month
Positive
Cash Flow Estimate:
$783 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,037/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,487
$391,281
2025
$77,550
$313,731
$391,281
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,487
$391,281
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$307,500
No
First
May 19, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,666
$112,615
28%
71%
$1,844/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$1,844/mo
$-218/mo
5.0%
