$374,942
NAL Estimated Property Value1404 Ferryman Dr, Georgetown, TX, 78626
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Double Oven, Free-Standing Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Lot Size6,704 sqft
Building Information
Year Built2018
Stories1
Garage Spaces2
Land Information
APNR-20-1015-020E-0029
Lot Number29
Land UseResidential
Legal DescriptionS11487 - WESTHAVEN PH 2, BLOCK E, LOT 29, ACRES 0.1539
Census Tract021407
Assessed Land Value$80,000
Assessed Improvement Value$294,942
Assessment Year2025
About this property
UNDER CONSTRUCTION. ESTIMATED COMPLETION IN SEP 2018. WESTHAVEN IS A CHARMING AND PEACEFULLY SERENE NEW NEIGHBORHOOD THAT IS LOCATED IN SE GEORGETOWN & CLOSE TO SHOPPING, RESTAURANTS, AND ENTERTAINMENT. THIS INDEPENDENCE PLAN HAS A FORMAL FOYER THAT USHERS YOU INTO THE GRAND KITCHEN WITH ISLAND & PLENTY OF CABINET & COUNTER SPACE. THE MASTER SUITE IS OVERSIZED WITH A LARGE WALK IN CLOSET OFF THE MASTER BATH.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$374,942
Estimated Property Value
$220,672Estimated Mortgage Balance
$154,270Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,250 /month
Positive
Cash Flow Estimate:
$750 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$610/month
$70/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,448
$374,942
2025
$80,000
$294,942
$374,942
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,448
$374,942
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Fha
$245,900
Yes
First
Jan 14, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,672
$154,270
41%
59%
$1,475/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,545/mo
+$543/mo
6.7%
