$936,288
NAL Estimated Property Value213 Aldea St, Georgetown, TX, 78633
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size1.19 acres
Building Information
Year Built2018
Stories1
Garage Spaces4
Land Information
APNR-15-2075-000B-0010A
SubdivisionBeltorre Sub
Land UseResidential
Legal DescriptionS10169 - BELTORRE SUB (BLK B LTS 5-11 & 26-35 RESUB), BLOCK B, LOT 10A, ACRES 1.19224
Census Tract020205
Assessed Land Value$184,000
Assessed Improvement Value$752,288
Assessment Year2025
About this property
The Beltorre community is located near the intersection of Ronald Reagan Blvd and FM 3405. Beltorre is far enough out but close enough in to be able to enjoy all that Georgetown and the surrounding areas have to offer. This community is intimate in the fact that it only has 86 one acre homesites with just a few remaining. Open to builders, buyers with their own builder or choose from available floor plans through Clear Rock Homes...customize those plans or build custom design.Restrictions: Yes
Investor Tools
$936,288
Estimated Property Value
$368,045Estimated Mortgage Balance
$568,982Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,618 /month
Positive
Cash Flow Estimate:
$1,873 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,351/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,534
$936,288
2025
$184,000
$752,288
$936,288
No
Tax History
Year
Tax Paid
Assessed Value
2025
$11,534
$936,288
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$411,760
No
First
Oct 19, 2020
Nov 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$368,045
$568,243
60%
39%
$2,469/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,310/mo
$2,469/mo
+$841/mo
4.2%
