$3,600
NAL Estimated Property Value125 Rocky River Rd, Georgetown, TX, 78628
Off Market
Lease
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Stainless Steel Appliance(s)
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,447 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APNR-15-3710-11FF-0010
Lot Number10
Land UseOther
Legal DescriptionS12887 - OAKS AT SAN GABRIEL SEC 11 & 12, BLOCK FF, LOT 10, ACRES 0.148
Census Tract020122
Assessed Land Value$111,500
Assessed Improvement Value$559,660
Assessment Year2025
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,213/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,198
$671,160
2025
$111,500
$559,660
$671,160
No
Tax History
Year
Tax Paid
Assessed Value
2025
$11,198
$671,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$651,158
No
First
Jan 31, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$624,800
$46,360
6%
93%
$3,204/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$3,204/mo
$-788/mo
4.3%
