Last 24 Hours
$1,335,196
NAL Estimated Property Value106 Bird Stone Ln, Georgetown, TX, 78628
Off Market
4 Beds
3 Bath
3,616 Sq Ft
Single Family Residence
$243.57 / sqft
Built in 2018Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Exterior FeaturesNone
Lot Size22,216 sqft
Building Information
Year Built2018
Stories1
Garage Spaces3
Land Information
APNR-15-2350-030K-0103
Lot Number103
SubdivisionCimarron Hills
Land UseResidential
Legal DescriptionS7688 - CIMARRON HILLS PH 1 SEC 3 PUD, BLOCK K, LOT 103, ACRES 0.51
Census Tract020122
Assessed Land Value$250,000
Assessed Improvement Value$1,085,196
Assessment Year2025
About this property
Beautiful Private Golf Course lot with views and fabulous homes around. Near the private park and Golf Club.FEMA - Unknown Restrictions: Yes
Investor Tools
$1,335,196
Estimated Property Value
$617,290Estimated Mortgage Balance
$719,152Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,011 /month
Positive
Cash Flow Estimate:
$2,670 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,356/month
$309/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,600
$1,335,196
2025
$250,000
$1,085,196
$1,335,196
No
Tax History
Year
Tax Paid
Assessed Value
2025
$21,600
$1,335,196
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$692,000
No
First
Sep 1, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$617,290
$717,906
53%
46%
$4,149/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$4,458/mo
$-2,042/mo
2.2%
12.4%