$638,308
NAL Estimated Property Value116 Las Colinas Dr, Georgetown, TX, 78628
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Microwave, Water Softener Rented
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Building Information
Year Built1998
Stories1
Garage Spaces3
Land Information
APNR-20-9985-000L-0035
Lot Number35
SubdivisionWoods At Berry Creek
Land UseResidential
Legal DescriptionS6425 - WOODS AT BERRY CREEK PH 1, BLOCK L, LOT 35
Census Tract020106
Assessed Land Value$144,000
Assessed Improvement Value$494,308
Assessment Year2025
About this property
Open floorplan w/ lots of great space!Crown molding,3 step tray ceilings in formal dining with chair rail,huge family room with tile floors, arched windows & floor to ceiling stone fireplace!Open kitchen with center island cook top,Tile counters,walk-in pantry & lots of cabinets!Master bedroom has its own entrance to deck & master bath has dbl vabities,garden tub,oversized walk-in shower and huge wrap around closet!Garden room w/ a/c.Separate Large deck overlooking views of lush woods & wildlife w/hottub!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$638,308
Estimated Property Value
$88,944Estimated Mortgage Balance
$549,364Estimated Equity
86% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,830 /month
Positive
Cash Flow Estimate:
$1,277 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,110/month
$132/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,125
$638,308
2025
$144,000
$494,308
$638,308
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,125
$638,308
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Georgetown Mortgage Inc
Conventional
$120,000
No
First
Aug 14, 2014
Sep 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,944
$549,364
86%
14%
$0/mo
