$460,846
NAL Estimated Property Value233 Kays Path, Georgetown, TX, 78626
$504,164 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Gas Cooktop, Microwave, Refrigerator, Self Cleaning Oven, 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-20-8563-010K-0010
Lot Number10
Land UseOther
Legal DescriptionS13106 - PATTERSON RANCH PH 1, BLOCK K, LOT 10
Census Tract020821
Assessed Land Value$80,000
Assessed Improvement Value$380,846
Assessment Year2025
About this property
NEW CONSTRUCTION BY ASHTON WOODS! Available May 2024! Beautiful 2-story home with 5 bedrooms and 4 full baths. The first floor features a study, bedroom 5, and bathroom. The second floor has 4 bedrooms and a loft. Upgrades include a soaking tub and separate shower, 8' entry door, and upgraded stainless steel appliance package. Enjoy the outdoors under your covered patio complete with gas line for your grill.
Investor Tools
$460,846
Estimated Property Value
$447,038Estimated Mortgage Balance
$13,808Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$504,164
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,819 /month
Positive
Cash Flow Estimate:
$940 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$270/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$931
$460,846
2025
$80,000
$380,846
$460,846
No
Tax History
Year
Tax Paid
Assessed Value
2025
$931
$460,846
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Fha
$461,476
Yes
First
Aug 30, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$447,038
$13,808
2%
97%
$2,767/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$3,367/mo
$-951/mo
6.3%
