Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$520,000

NAL Estimated Property Value

1202 Havenwood LN 35, Georgetown, TX, 78633

$529,425 ARVInfo
Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,050 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$297.07 / sqft
Year BuiltBuilt in 2023

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling

Building Information

Year Built2022
Stories1
Garage Spaces2

Land Information

APNR-20-1106-0000-0035
Land UseOther
Legal DescriptionC606 - COTTAGES AT PARMER RANCH CONDO, UNIT 35, 1.282% COMMON AREA INTEREST
Census Tract020203
Assessed Land Value$112,795
Assessed Improvement Value$341,941
Assessment Year2025

About this property

Introducing the Sitterle Home in the desirable Parmer Ranch Cottages, a prestigious gated community offering a lock and leave lifestyle with a convenient lawn maintenance program. This stunning home boasts an attached guest house complete with a private bedroom, bathroom, and its own private entry. The thoughtfully designed floorplan includes a dedicated dining area and a spacious study flooded with natural light from large windows. The open concept kitchen seamlessly flows into the Great Room, highlighted by a cozy fireplace. Step outside onto the expansive covered back patio, overlooking a serene wooded backdrop. Every detail of this home is meticulously crafted with top-of-the-line features that are synonymous with the Sitterle Home name.

Investor Tools

Property Icon
$520,000
Estimated Property Value
$343,091Estimated Mortgage Balance
$176,909Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$529,425
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,654 /month
Positive
Cash Flow Estimate:
$1,218 /month

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,069/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,230
$454,736
2025
$112,795
$341,941
$454,736
No

Tax History

Year
Tax Paid
Assessed Value
2025
$10,230
$454,736

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Smart Choice Mortgage A Texas Llc
Conventional
$359,400
No
First
Oct 24, 2023
Nov 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$343,091
$176,909
34%
66%
$2,155/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,900/mo
$2,155/mo
$-255/mo
4.4%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Georgetown

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1202 Havenwood LN 35 | Property Details | No Agent List