$408,365
NAL Estimated Property Value302 Derby Ln, Georgetown, TX, 78626
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Free-Standing Range, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built1996
Stories1
Garage Spaces2
Land Information
APNR-20-9931-0050-0140
Lot Number9
SubdivisionStonehedge
Land UseResidential
Legal DescriptionSTONEHEDGE SEC 1, BLOCK I, LOT 9
Census Tract021404
Assessed Land Value$81,000
Assessed Improvement Value$327,365
Assessment Year2025
About this property
This home has been brought back to life with MANY tasteful updates throughout the home. 4 Bedrooms + study/office/flex room + formal dining room. HUGE updated Kitchen opens to breakfast area and living room. Upgrades include: Granite counters throughout, hardwood floors, plantation shutters, all bathrooms redone, master bathroom redone, SPECTACULAR! Walking distance to elem. school, community pool/park/playground. Amazing back yard, MUST SEE!! Green thumbs dream!
Investor Tools
$408,365
Estimated Property Value
$143,769Estimated Mortgage Balance
$264,596Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,450 /month
Positive
Cash Flow Estimate:
$817 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$619/month
$95/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,390
$408,365
2025
$81,000
$327,365
$408,365
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,390
$408,365
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Supreme Lending
Conventional
$174,200
No
First
Nov 22, 2017
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,769
$264,596
64%
35%
$1,045/mo
