$271,254
NAL Estimated Property Value9201 Brodie LN 1401, Austin, TX, 78748
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringBamboo
Exterior
Exterior FeaturesBalcony
Lot Size10,502 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces1
Land Information
APN04222803170000
Lot Number1401
SubdivisionBrodie Heights Condominiums Amended
Land UseResidential
Legal DescriptionUNT 1401 BRODIE HEIGHTS CONDOMINIUMS AMENDED PLUS .3546 % INT IN COM AREA
Census Tract031700
Assessed Land Value$105,023
Assessed Improvement Value$166,231
Assessment Year2025
About this property
Hip condo in popular Brodie Heights. Gated community with lovely landscaping and sparkling pool. Open floor plan with gleaming bamboo floors and lots of space. Contemporary kitchen that opens to living area. Separate office that could function as additional bedroom. Large master. Mod master bath with separate shower, garden tub, and spacious closet. Two private balconies. Located minutes from shopping, schools, and numerous eateries and nightlife.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$271,254
Estimated Property Value
$168,577Estimated Mortgage Balance
$102,677Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,628 /month
Positive
Cash Flow Estimate:
$543 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$246/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,591
$271,254
2025
$105,023
$166,231
$271,254
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,591
$271,254
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Va
$189,362
Yes
First
Aug 3, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,577
$102,677
37%
62%
$1,136/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$1,386/mo
+$94/mo
6.5%
