$756,395
NAL Estimated Property Value116 Walnut Tree Loop, Georgetown, TX, 78633
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt In Oven, Convection Oven, Dishwasher, Energy Star Qualified Appliances, Electric Cooktop, Exhaust Fan, Electric Water Heater, Disposal, Microwave, Oven, Stainless Steel Appliances
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Barbecue
Lot Size1 acre
Building Information
Year Built2003
Stories1
Garage Spaces3
Land Information
APNR-20-9984-03A4-0012
Lot Number12
SubdivisionWoodland Park
Land UseResidential
Legal DescriptionS8156 - WOODLAND PARK PH 3-A, BLOCK 4, LOT 12, ACRES 1
Census Tract020118
Assessed Land Value$245,000
Assessed Improvement Value$511,395
Assessment Year2025
About this property
Stunning one story home with 3 car garage on acre lot with wooded back yard. Open floor plan with picture window in great room & split floorplan. Open Kitchen with Quartz counter tops. AC/Heat - 3 years old. No HOA. Salt water or Chlorinated pool with gorgeous waterfall. Home was remodeled in 2017. Exemplary schools. New roof in 2019.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$756,395
Estimated Property Value
$349,524Estimated Mortgage Balance
$406,871Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,538 /month
Positive
Cash Flow Estimate:
$1,513 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,120/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,655
$756,395
2025
$245,000
$511,395
$756,395
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,655
$756,395
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$397,500
No
First
Mar 27, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$349,524
$406,871
53%
46%
$2,384/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,310/mo
$2,384/mo
+$926/mo
5.3%
