$307,000
NAL Estimated Property Value1701 Logan DR 38, Round Rock, TX, 78664
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Microwave, Free-Standing Range, Self Cleaning Oven
FlooringCarpet, Laminate
Exterior
Exterior FeaturesNone
Building Information
Year Built2018
Stories1
Garage Spaces1
Land Information
APNR-16-5712-0000-0038
Land UseResidential
Legal DescriptionC525 - TURTLE CREEK VILLAGE CONDO, BLDG 27 UNIT 38, 1.09% COMMON INT
Census Tract020707
Assessed Land Value$76,096
Assessed Improvement Value$222,574
Assessment Year2025
About this property
UNDER CONSTRUCTION-ESTIMATED COMPLETION IN JULY 2018. SIMPLIFIED CONDOMINIUM LIVING OFF AW GRIMES BLVD IN ROUND ROCK. THE LOMITA IS A POPULAR ONE STORY PLAN WITH A SPACIOUS MASTER SUITE AND 1 ADDITIONAL BEDROOM & BATH. THE KITCHEN AREA IS OPEN TO THE DINING WITH BAR SEATING. THE FAMILY ROOM OPENS TO YOUR OWN PRIVATE COVERED PATIO AREA & SMALL FENCED IN BACKYARD. PLANK STYLE FLOORING, GRANITE, QUARTZ COUNTERS, SS APPLIANCES, SUBWAY BACKSPLASH & A SxS WASHER & DRYER Sprinkler Sys:Yes
Investor Tools
$307,000
Estimated Property Value
$293,530Estimated Mortgage Balance
$13,470Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,842 /month
Positive
Cash Flow Estimate:
$614 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$505/month
$178/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,525
$298,670
2025
$76,096
$222,574
$298,670
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,525
$298,670
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waterstone Mortgage Corp
Conventional
$315,000
No
First
Sep 16, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,530
$13,470
4%
96%
$1,889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$2,067/mo
$-441/mo
6.4%
