$351,137
NAL Estimated Property Value118 Ashford Way, Georgetown, TX, 78626
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Building Information
Year Built2020
Stories1
Garage Spaces1
Land Information
APNR-20-4515-400K-0005
Lot Number5
Land UseResidential
Legal DescriptionS12096 - GATLIN CROSSING PH 4, BLOCK K, LOT 5
Census Tract021407
Assessed Land Value$80,000
Assessed Improvement Value$271,137
Assessment Year2025
About this property
Brand New Home, Stainless steel Appliances, New refrigerator!
Investor Tools
$351,137
Estimated Property Value
$171,399Estimated Mortgage Balance
$179,738Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,107 /month
Positive
Cash Flow Estimate:
$702 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$667/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,245
$351,137
2025
$80,000
$271,137
$351,137
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,245
$351,137
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$191,374
No
First
Dec 23, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,399
$179,738
51%
49%
$1,148/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,148/mo
+$1,268/mo
8.3%
