$885,593
NAL Estimated Property Value1103 S Elm St, Georgetown, TX, 78626
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Self Cleaning Oven, Stainless Steel Appliance(s), Tankless Water Heater, Water Heater, Water Softener Owned
FlooringTile, Wood
Exterior
Lot Size7,275 sqft
Building Information
Year Built1940
Stories1
Garage Spaces2
Land Information
APNR-20-4800-0000-0142B
Lot Number8
SubdivisionGlasscock Add
Land UseResidential
Legal DescriptionS3677 - GLASSCOCK ADDITION, BLOCK 25, LOT 8, ACRES 0.167
Census Tract021402
Assessed Land Value$249,589
Assessed Improvement Value$636,004
Assessment Year2025
About this property
Historic District Home. Must comply with Georgetown HARC for exterior renovations. Sold AS-IS, seller will do no repairs. Corner lot is one of the largest in the Historic District. Actual year built is unknown. Walk to Southwestern University & also easy walk to Georgetown Square. Central AC & Heat. Large rooms and high ceilings. Detached garage has workshop space to the back.Restrictions: Yes
Investor Tools
$885,593
Estimated Property Value
$267,147Estimated Mortgage Balance
$618,974Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,314 /month
Positive
Cash Flow Estimate:
$1,771 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,109/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,880
$885,593
2025
$249,589
$636,004
$885,593
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,880
$885,593
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$297,100
No
First
Jan 22, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$267,147
$618,446
69%
30%
$1,782/mo
