$1,072,500
NAL Estimated Property Value19105 Excursion Falls Way, Jonestown, TX, 78645
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Oven, Cooktop, Dishwasher, Exhaust Fan, Gas Cooktop, Microwave
FlooringCarpet, Laminate, Wood
Exterior
Exterior FeaturesRain Gutters, See Remarks
Lot Size27,356 sqft
Building Information
Year Built2022
Stories2
Roof Type121
Garage Spaces3
Land Information
APN01726802570000
Lot Number5
SubdivisionHollows Sanctuary Sec 2
Land UseResidential
Legal DescriptionLOT 5 BLK B HOLLOWS SANCTUARY SEC 2
Census Tract037600
Assessed Land Value$221,091
Assessed Improvement Value$866,934
Assessment Year2025
About this property
THIS ELEGANT 2 STORY HOME IS AN EBTERTAINER'S DREAM! THIS KIRBYVILLEPLAN OFFERS VAULTED CEILINGS IN THE FAMILY ROOM AND KITCHEN, OVERSIZED KITCHEN ISLAND, GAMEROOM WIRED FOR SURROUND SOUND, 3 CAR GARAGE! ALL WITH LUXURIOUS FINISHES!
Investor Tools
$1,072,500
Estimated Property Value
$757,207Estimated Mortgage Balance
$316,421Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,435 /month
Positive
Cash Flow Estimate:
$2,145 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,728/month
$2,016/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,368
$1,072,500
2025
$221,091
$866,934
$1,088,025
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,368
$1,072,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Enterprise Bank & Trust
Conventional
$765,000
No
First
Sep 15, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$757,207
$315,293
29%
71%
$4,587/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$6,603/mo
$-4,093/mo
2.8%
