$488,000
NAL Estimated Property Value205 S Prairie Ln, Georgetown, TX, 78633
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size33,977 sqft
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APNR-20-9938-040B-0068
Lot Number68
SubdivisionWest Ridge
Land UseResidential
Legal DescriptionWEST RIDGE SEC 4, BLOCK B, LOT 68, ACRES 0.78
Census Tract020205
Assessed Land Value$110,000
Assessed Improvement Value$331,802
Assessment Year2025
About this property
Great location (close to Reagan) accommodates working in Ft. Hood, to Austin, as well as Georgetown. You will enjoy coming home to this spacious, well maintained home with a variety of outdoor living areas including screened patio, pergola covered patio, attractive above ground pool with deck and more, plus there's still plenty of space to play and a separate area for a dog run or potential garden area. Front and back yards have sprinkler system. Area behind chain link does not have sprinkler. Sprinkler Sys:Yes
Investor Tools
$488,000
Estimated Property Value
$194,985Estimated Mortgage Balance
$293,367Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,928 /month
Positive
Cash Flow Estimate:
$976 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$587/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,599
$441,802
2025
$110,000
$331,802
$441,802
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,599
$441,802
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A+ Fcu
Stand Alone Second / Subordinate Position
$210,000
No
First
Jun 21, 2022
Jul 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,985
$296,015
60%
40%
$1,260/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,310/mo
$1,260/mo
+$2,050/mo
8.1%
