$557,914
NAL Estimated Property Value113 Rocky River Rd, Georgetown, TX, 78628
$593,301 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, ENERGY STAR Qualified Appliances
FlooringSee Remarks
Exterior
Exterior FeaturesRain Gutters
Lot Size6,970 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APNR-15-3710-11FF-0013
Lot Number13
Land UseOther
Legal DescriptionS12887 - OAKS AT SAN GABRIEL SEC 11 & 12, BLOCK FF, LOT 13, ACRES 0.16
Census Tract020122
Assessed Land Value$111,500
Assessed Improvement Value$446,414
Assessment Year2025
About this property
Two Story Family Room | Bath 4 in Upstairs Bed 2 | Bed 5/ Bath 3 in lieu of Dining/ Powder | Wood Patterned Vinyl Plank Floors | 8' Front Door | Upgraded Kitchen Layout with Cooktop in lieu of Range | Pre Plumbed for Propane Gas. Available Now!
Investor Tools
$557,914
Estimated Property Value
$318,645Estimated Mortgage Balance
$239,269Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$593,301
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,359 /month
Positive
Cash Flow Estimate:
$1,120 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,067/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,015
$557,914
2025
$111,500
$446,414
$557,914
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,015
$557,914
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brightland Mortgage Services Ltd
Conventional
$329,990
No
First
Jun 18, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$318,645
$239,269
42%
57%
$1,979/mo
