$313,769
NAL Estimated Property Value1804 Nicole Cir, Round Rock, TX, 78664
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringLaminate, Tile
Exterior
Exterior FeaturesNone
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APNR-16-3953-000A-0003
Lot Number3
SubdivisionGreenhill
Land UseResidential
Legal DescriptionGREENHILL SEC 2A, BLOCK A, LOT 3
Census Tract021502
Assessed Land Value$77,000
Assessed Improvement Value$236,769
Assessment Year2025
About this property
Great Investment Opportunity! New Roof, flooring, interior/exterior paint, new appliances, new toilets, vanities, sinks!
Investor Tools
$313,769
Estimated Property Value
$276,158Estimated Mortgage Balance
$38,435Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,883 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$644/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,156
$313,769
2025
$77,000
$236,769
$313,769
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,156
$313,769
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$279,000
No
First
Aug 5, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,158
$37,611
11%
88%
$1,673/mo
