$1,268,292
NAL Estimated Property Value10705 Vista Heights Dr, Georgetown, TX, 78628
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven
FlooringCarpet, Tile
Exterior
Lot Size1.08 acres
Building Information
Year Built2019
Stories2
Garage Spaces3
Land Information
APNR-15-4515-000A-0018
Lot Number18
Land UseResidential
Legal DescriptionS11181 - SAGE CREEK SUB, BLOCK A, LOT 18, ACRES 1.08
Census Tract020122
Assessed Land Value$210,000
Assessed Improvement Value$1,058,292
Assessment Year2025
About this property
Completion est. end of May Jackson+ Bonus built by Carothers Executive homes. The spacious floor plan offers 4 bedrooms (all downstairs) 3 car garage, spacious open kitchen, & incredible views of your tree fill yard with a huge picture window- bonus room upstairs. Brilliant design choices throughout- tall ceilings, tons of storage. This estate sits on a 1-acre lot & features an extended porch overlooking the tree-filled PRIVATE yard. Located in Sage Creek- in West Georgetown- LH ISD SUPER LOW TAX RATERestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,268,292
Estimated Property Value
$314,104Estimated Mortgage Balance
$954,188Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,610 /month
Positive
Cash Flow Estimate:
$2,537 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,751/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,671
$1,268,292
2025
$210,000
$1,058,292
$1,268,292
No
Tax History
Year
Tax Paid
Assessed Value
2025
$14,671
$1,268,292
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$355,000
No
First
Jun 25, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$314,104
$954,188
75%
25%
$2,129/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$2,579/mo
$-163/mo
2.3%
