$480,423
NAL Estimated Property Value20825 Rolling Creek Rd, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Gas Cooktop, Electric Oven
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,599 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02866206090000
Lot Number13
SubdivisionPark At Blackhawk Iv Phs 7a
Land UseResidential
Legal DescriptionLOT 13 BLK S PARK AT BLACKHAWK IV PHS 7A
Census Tract046800
Assessed Land Value$43,500
Assessed Improvement Value$436,923
Assessment Year2025
About this property
*** Multiple Offers Received, highest and best due by 5:00PM Monday June 21st at 5:00PM***. Highly sought after Juniper floor plan, by Gehan. Gently lived in with lots of upgrades. Great natural light throughout, exposed beams, wood floors and beautiful aftermarket lighting, brick accent wall, electric car charging station, home automation, full gutters, pergola with patio extension, custom landscaping with iron boxing and so much more.
Investor Tools
$480,423
Estimated Property Value
$372,334Estimated Mortgage Balance
$108,089Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,883 /month
Positive
Cash Flow Estimate:
$961 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,065/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,383
$480,423
2025
$43,500
$436,923
$480,423
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,383
$480,423
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometown Lenders Inc
Conventional
$406,963
No
First
Nov 8, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$372,334
$108,089
22%
78%
$2,440/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,600/mo
$2,560/mo
+$40/mo
6.5%
