$670,000
NAL Estimated Property Value100 Buoy Dr, Georgetown, TX, 78633
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range
FlooringTile, Wood
Exterior
Exterior FeaturesNone
Lot Size1.26 acres
Building Information
Year Built2020
Stories1
Garage Spaces3
Land Information
APNR-20-1970-000A-0001
Lot Number1
Land UseResidential
Legal DescriptionS12107 - C&K WALKER, BLOCK A, LOT 1, ACRES 1.259
Census Tract020109
Assessed Land Value$154,391
Assessed Improvement Value$467,724
Assessment Year2025
About this property
Escape the city to enjoy gorgeous sunrises to moonlight starbright skies on the these 2.5 acres. Enjoy the deer & wildlife. Mins from shopping restaurants & the Randalls Opening NOV 17. Fresh painted kitchen and dining room. Stainless appliances. Master bedroom down! Bedrooms upstairs. Office/ bedroom downstairs. Income potential Dog Kennel on site 14 stalls. Beautifully landscaped & manicured yard. LOW LOW utility bills with SOLAR! Loads of natural sunlight from large windows. Storage galore.FEMA - Unknown Restrictions: Yes
Investor Tools
$670,000
Estimated Property Value
$308,986Estimated Mortgage Balance
$361,647Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,020 /month
Positive
Cash Flow Estimate:
$1,340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$941/month
$30/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,944
$622,115
2025
$154,391
$467,724
$622,115
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,944
$622,115
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$348,500
No
First
Jun 9, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$308,986
$313,129
50%
46%
$2,090/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,860/mo
$2,120/mo
+$740/mo
5.1%
