$1,521,507
NAL Estimated Property Value10912 Vista Heights Dr, Georgetown, TX, 78628
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Double Oven, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size1.02 acres
Building Information
Year Built2016
Stories2
Garage Spaces4
Land Information
APNR-20-5650-000B-0002
Lot Number2
Land UseResidential
Legal DescriptionS11181 - SAGE CREEK SUB, BLOCK B, LOT 2, ACRES 1.02
Census Tract020122
Assessed Land Value$210,000
Assessed Improvement Value$1,311,507
Assessment Year2025
About this property
Luxurious estate w/ attached guest home! Full of bright natural light & clean lines. The Main home is complete w/ 3 bedrooms (plus bonus room/office) a formal dining, game room, & upstairs media room. 3 car garage, spacious laundry room & an outdoor kitchen make the perfect home to quarantine in! The guest home has 2 bedrooms, 1 bath, separate garage & its own kitchen and private entry. Low Tax Rate Georgetown ISDGuest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,521,507
Estimated Property Value
$682,701Estimated Mortgage Balance
$838,806Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,129 /month
Positive
Cash Flow Estimate:
$3,043 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$902/month
$495/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,217
$1,521,507
2025
$210,000
$1,311,507
$1,521,507
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,217
$1,521,507
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loanpeople Llc
Conventional
$548,250
No
First
Jan 8, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$682,701
$838,806
55%
45%
$4,563/mo
