$924,000
NAL Estimated Property Value235 Marbella Way, Georgetown, TX, 78633
Off Market
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size1.14 acres
Building Information
Year Built2018
Stories1
Garage Spaces3
Land Information
APNR-15-2075-000B-0026A
SubdivisionBeltorre Sub
Land UseResidential
Legal DescriptionS10169 - BELTORRE SUB (BLK B LTS 5-11 & 26-35 RESUB), BLOCK B, LOT 26A, ACRES 1.14176
Census Tract020205
Assessed Land Value$184,000
Assessed Improvement Value$731,048
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
$924,000
Estimated Property Value
$669,639Estimated Mortgage Balance
$255,610Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,544 /month
Positive
Cash Flow Estimate:
$1,848 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,498/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$915,048
2025
$184,000
$731,048
$915,048
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$915,048
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Loan Servicing Llc
Va
$479,100
Yes
First
Oct 13, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$669,639
$245,409
26%
72%
$4,372/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,310/mo
$4,922/mo
$-1,612/mo
4.3%
