$411,110
NAL Estimated Property Value264 Benmyrtle Trl, Georgetown, TX, 78626
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Dryer, Electric Cooktop, Electric Range, Microwave, Refrigerator, Washer, Washer/Dryer, Water Softener, Water Softener Owned
FlooringCarpet, Tile, Vinyl
Exterior
Building Information
Year Built2021
Stories2
Garage Spaces2
Land Information
APNR-20-6890-000A-0024
Lot Number24
Land UseResidential
Legal DescriptionS12231 - MOURNING DOVE, BLOCK A, LOT 24
Census Tract021406
Assessed Land Value$74,000
Assessed Improvement Value$337,110
Assessment Year2025
About this property
House that offers double masters and has 4 Bedrooms and 3 and half bathroom in total is looking for new tenants. Landlord accepts Housing Voucher. House is conveniently located from major business like COSTCO, HEB, Walmart, South Western University, Texas State University Round Rock, Hospitals and other major business in the area.
Investor Tools
$411,110
Estimated Property Value
$282,730Estimated Mortgage Balance
$128,916Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,467 /month
Positive
Cash Flow Estimate:
$822 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$668/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,960
$411,110
2025
$74,000
$337,110
$411,110
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,960
$411,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kbhs Home Loans Llc
Conventional
$309,608
No
First
Sep 30, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$282,730
$128,380
31%
69%
$1,857/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,857/mo
+$559/mo
7.1%
