$420,183
NAL Estimated Property Value205 Swinging H Ln, Georgetown, TX, 78633
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, Exhaust Fan, Gas Cooktop, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesIn Wall Pest Control System, Rain Gutters
Building Information
Year Built2024
Garage Spaces2
Land Information
APNR-11-1305-2B0F-0007
Lot Number7
Land UseSingle Family
Legal DescriptionS13195 - BERRY CREEK HIGHLANDS PH 2B, BLOCK F, LOT 7
Census Tract020106
Assessed Land Value$80,000
Assessed Improvement Value$340,183
Assessment Year2025
About this property
NEW CONSTRUCTION BY ASHTON WOODS! Available Aug/Sept 2024! 50' Series. Medina plan. The kitchen is open and boasts a large island and breakfast area opening to the family room. Covered patio. Spacious owner's suite with a large walk-in shower. An Ashton Woods designer hand selected the finishes for this home, including beautiful gray 42" kitchen cabinets with upgraded Silestone countertops and wood-look LVP in the main living areas. Berry Creek Highlands is a natural gas community with easy access to restaurants, shopping, parks and recreation.
Investor Tools
$420,183
Estimated Property Value
$370,113Estimated Mortgage Balance
$50,070Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,521 /month
Positive
Cash Flow Estimate:
$840 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$281/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,271
$420,183
2025
$80,000
$340,183
$420,183
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,271
$420,183
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Fha
$381,460
Yes
First
Sep 13, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$370,113
$50,070
11%
88%
$2,288/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,860/mo
$2,888/mo
$-28/mo
8.2%
