$391,541
NAL Estimated Property Value129 Lullaby Dr, 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
Stories2
Garage Spaces2
Land Information
APNR-20-4515-400K-0017
Lot Number17
Land UseResidential
Legal DescriptionS12096 - GATLIN CROSSING PH 4, BLOCK K, LOT 17
Census Tract021407
Assessed Land Value$80,000
Assessed Improvement Value$311,541
Assessment Year2025
About this property
LOW 2.23% TAX RATE! UNDER CONSTRUCTION - ESTIMATED COMPLETION IN NOV 2020. THIS 1.5 STORY HOME HAS 2320 SQFT WITH THE MASTER BEDROOM & UTILITY ROOM DOWNSTAIRS. THE ROOSEVELT PLAN OFFERS 4 BEDS, 3 FULL BATHS, STAINLESS APPLIANCES, 36" CABINETS, GRANITE COUNTERS, FULL IRRIGATION SYSTEM, COVERED PATIO AND HOME IS CONNECTED SMART HOME PACKAGE GIVING YOU AN ADVANCED SENSE OF PRIVACY IN YOUR BRAND NEW HOME!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$391,541
Estimated Property Value
$171,974Estimated Mortgage Balance
$219,567Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,349 /month
Positive
Cash Flow Estimate:
$783 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$646/month
$70/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,790
$391,541
2025
$80,000
$311,541
$391,541
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,790
$391,541
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$192,400
No
First
Nov 6, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,974
$219,567
56%
44%
$1,154/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,224/mo
+$1,192/mo
7.4%
