$478,526
NAL Estimated Property Value3102 Dawn Mesa Ct, Round Rock, TX, 78665
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Oven
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesNone
Building Information
Year Built2000
Stories2
Garage Spaces2
Land Information
APNR-16-3889-000A-0021
Lot Number21
SubdivisionForest Ridge
Land UseResidential
Legal DescriptionS7150 - FOREST RIDGE PH 8, BLOCK A, LOT 21
Census Tract020706
Assessed Land Value$108,000
Assessed Improvement Value$370,526
Assessment Year2025
About this property
Investor Opportunity. Current tenant leased until May 2022.Perfectly set on a large corner lot on cul-de-sac in Forrest Ridge Community. The foyer welcomes you with high ceilings. The main family room is warm and inviting with built in bookcases and centered with a fireplace. Breakfast area looks out to the huge backyard and flows into the kitchen where you will find freshly painted cabinets. There is a secondary living room/dining room. Second floor has all three bedrooms and two bathrooms along with an open flex area. This home has new paint throughout.
Investor Tools
$478,526
Estimated Property Value
$292,175Estimated Mortgage Balance
$186,898Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,871 /month
Positive
Cash Flow Estimate:
$957 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$915/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,582
$478,526
2025
$108,000
$370,526
$478,526
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,582
$478,526
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$318,750
No
First
Nov 19, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,175
$186,351
38%
61%
$1,912/mo
