$335,220
NAL Estimated Property Value113 Otella St, Georgetown, TX, 78628
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Stainless Steel Appliance(s), Tankless Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Building Information
Year Built2019
Stories1
Garage Spaces1
Land Information
APNR-15-3330-223N-0012
Lot Number12
Land UseResidential
Legal DescriptionS11833 - MORNINGSTAR PH 2 SEC 2 & 3, BLOCK N, LOT 12
Census Tract020120
Assessed Land Value$85,000
Assessed Improvement Value$250,220
Assessment Year2025
About this property
Brand NEW energy-efficient home ready Jan-Feb 2020! Private owner’s suite with walk-in shower and large closet. Kitchen includes an island and spacious pantry. Creamy ember cabinets with speckled granite, taupe backsplash & tile, beige carpet, and cinnamon walnut vinyl in Timeless pkg. You'll love the proximity to shopping, dining & entertainment. Known for their energy-efficient features, our homes help you live a healthier lifestyle while saving thousands on utility bills.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$335,220
Estimated Property Value
$166,613Estimated Mortgage Balance
$168,607Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,011 /month
Positive
Cash Flow Estimate:
$670 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$670/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,367
$335,220
2025
$85,000
$250,220
$335,220
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,367
$335,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$189,880
No
First
Feb 18, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,613
$168,607
50%
50%
$1,139/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,499/mo
+$589/mo
7.5%
