$418,175
NAL Estimated Property Value9405 China Rose Dr, Austin, TX, 78724
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size6,212 sqft
Building Information
Year Built2014
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02114003300000
Lot Number18
SubdivisionWoodlands Sec 6 The
Land UseResidential
Legal DescriptionLOT 18 BLK P WOODLANDS SEC 6 THE
Census Tract002211
Assessed Land Value$79,884
Assessed Improvement Value$347,923
Assessment Year2025
About this property
Beautiful 2-story home on a cul-de-sac street. 5 bedrooms or 4 bedrooms + a study, Master bedroom downstairs with his and her separate closets and gorgeous cherry wood double vanity, Family-room downstairs, Game-room upstairs, 2.5 bathrooms, Large kitchen with over-sized, eat-at kitchen bar/island, Separate formal dining-room, 2-car garage with 2 remote openers, Drought friendly landscaping in front and backyard. Community features: Neighborhood pool and park, 6 miles to downtown Austin & Univ of Texas.
Investor Tools
$418,175
Estimated Property Value
$219,510Estimated Mortgage Balance
$198,665Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,509 /month
Positive
Cash Flow Estimate:
$836 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$673/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,985
$418,175
2025
$79,884
$347,923
$427,807
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,985
$418,175
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Np Inc
Va
$244,605
Yes
First
Jan 15, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,510
$198,665
47%
52%
$1,467/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,467/mo
+$949/mo
6.9%
