Feedback ..read more
Jeanne from Miami, FL
Go Back
  Go
Property Data for:  13171 Mill Stone Dr., Austin, TX, Austin TX, 78729
SFH   Not for sale  change
3bd | 2ba | 1,428sf
Ask Price: 
Est Value: $179,600 $126/sf
Discount:
Est Rent: $1,400/mo
Cash Flow: -$153/mo
Cash/Cash Return: -3.73%
FE-Score
351
Today
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 3030
Insurance % 628
Association Dues (HOA) /mo
Maintenance % 2142
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $179,600 (range: $149,900 - $398,000)
# Price Type/beds/bath/sqft Address Last seen
1   $185,000   SFH 3 br/2 ba 1,380 sqft  13174 Mill Stone Drive, Austin TX, 78729  6/8/2014
2   $199,900   SFH 3 br/2 ba 1,506 sqft  13172 Mill Stone Drive, Austin TX, 78729  4/4/2014
3   $398,000   SFH 3 br/2.5 ba 2,409 sqft  13616 Hymeadow Cir, Austin TX, 78729  7/29/2014
4   $195,000   SFH 3 br/2.5 ba 1,692 sqft  9703 Meadowheath Drive, Austin TX, 78729  8/7/2014
5   $289,000   SFH 3 br/2 ba 2,301 sqft  9805 Lonsdale Drive, Austin TX, 78729  3/13/2014
6   $149,950   SFH 3 br/2 ba 1,700 sqft  13308 Wisterwood St, Austin TX, 78729  3/25/2014
7   $169,900   SFH 3 br/2.5 ba 1,376 sqft  13420 Lyndhurst Unit 407, Austin TX, 78729  8/7/2014
8   $155,000   SFH 3 br/3 ba 1,284 sqft  9508 Shady Oaks Drive, Austin TX, 78729  8/7/2014
9   $269,000   SFH 3 br/2 ba 1,821 sqft  13508 Paddington Cir, Austin TX, 78729  8/7/2014
10   $238,900   SFH 3 br/2.5 ba 2,210 sqft  13232 Briar Hollow Drive, Austin TX, 78729  5/14/2014
Rent Comparables - Estimated Rent $1,400 (range: $1,150 - $1,550)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,400   SFH 3 br/ 1,465 sqft  13193 Mill Stone, Austin, TX, Austin TX, 78729  6/19/2014
2   $1,395   SFH 3 br/ 1,483 sqft  12307, Austin, TX, Austin TX, 78729  9/13/2013
3   $1,350   SFH 3 br/2 ba 1,420 sqft  9717 Meadowheath Dr, Austin TX, 78729  1/9/2014
4   $1,375   SFH 3 br/2 ba 1,400 sqft  13003 Meadowheath Cove, Austin TX, 78729  10/29/2013
5   $1,550   SFH 3 br/2 ba 1,594 sqft  12904 Water Wheel Cove, Austin TX, 78729  7/24/2014
6   $1,500   SFH 3 br/2 ba 1,606 sqft  9705 Meadowheath Drive, Austin TX, 78729  12/27/2013
7   $1,495   SFH 3 br/2.5 ba 2,140 sqft  9604 Copper Creek, Austin TX, 78729  2/27/2014
8   $1,395   SFH 3 br/2 ba 1,354 sqft  9617 Copper Creek, Austin TX, 78729  5/14/2014
9   $1,450   SFH 3 br/ 1,633 sqft  9806 meadowheath, Austin, TX, Austin TX, 78729  9/24/2013
10   $1,150   SFH 3 br/ 1,100 sqft  13302A Lyndhurst St, Austin, TX, Austin TX, 78729  9/13/2013