$401,121
NAL Estimated Property Value104 Merrick Rd, Georgetown, TX, 78628
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Gas Cooktop, Microwave, Oven, Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2021
Stories2
Garage Spaces1
Land Information
APNR-15-4215-1900-0108
Land UseResidential
Legal DescriptionC574 - RANCHO SIENNA SEC 19 CONDO, UNIT 108, 0.884% COMMON AREA INTEREST
Census Tract020124
Assessed Land Value$86,624
Assessed Improvement Value$314,497
Assessment Year2025
About this property
UNDER CONSTRUCTION - EST COMPLETION IN APRIL 2021. Detached condo with front yard mowed included in HOA dues. Open floor plan with vinyl plank flooring in entry, wet areas, kitchen and family/living area. Silestone countertops with undermount sink, decorative backsplash and stainless-steel gas appliances. 36' kitchen cabinets, Smart Home package, full sod and irrigation. Gutters included. Resort style amenities included in the exclusive Rancho Sienna Neighborhood.
Investor Tools
$401,121
Estimated Property Value
$254,431Estimated Mortgage Balance
$146,690Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,407 /month
Positive
Cash Flow Estimate:
$802 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$892/month
$159/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,697
$401,121
2025
$86,624
$314,497
$401,121
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,697
$401,121
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$279,148
No
First
Sep 20, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,431
$146,690
36%
63%
$1,674/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,833/mo
+$583/mo
7.2%
