$387,436
NAL Estimated Property Value150 Brunnen 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
Lot Size8,516 sqft
Building Information
Year Built2019
Stories1
Garage Spaces1
Land Information
APNR-20-5430-06AV-0015
Lot Number15
Land UseResidential
Legal DescriptionS11938 - KASPER SEC 6A, BLOCK V, LOT 15, ACRES 0.1955
Census Tract021405
Assessed Land Value$77,000
Assessed Improvement Value$310,436
Assessment Year2025
About this property
UNDER CONSTRUCTION-EST. COMPLETION IN MAY 2020. THIS BEAUTIFUL 2067 SQFT SINGLE STORY IS IN GEORGETOWN'S NEW COMMUNITY OF FAIRHAVEN & HAS 4 BEDS, 2 BATHS, A LUXURIOUS OPEN CONCEPT KITCHEN WITH OVERSIZED BARTOP, LARGE PANTRY, GENEROUSLY SIZED GRANITE COUNTERS, SPACIOUS CABINETS WITH CROWN MOULDING & NATURAL GAS STAINLESS APPLIANCES. THE MASTER HAS A LARGE CLOSET, SPACIOUS WALK IN TILED SHOWER & DOUBLE VANITIES. 3 MORE BEDS, FULL BATH & LARGE LAUNDRY ROOM. FULLY SODDED YARD WITH IRRIGATION & LANDSCAPINGRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$387,436
Estimated Property Value
$233,893Estimated Mortgage Balance
$153,543Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,325 /month
Positive
Cash Flow Estimate:
$775 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$757/month
$60/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,148
$387,436
2025
$77,000
$310,436
$387,436
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,148
$387,436
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$251,000
No
First
Sep 2, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,893
$153,543
39%
60%
$1,505/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,565/mo
+$523/mo
6.5%
