$836,194
NAL Estimated Property Value313 Park PL, Georgetown, TX, 78628
Off Market
Highlights
Interior
Exterior
Lot Size1.31 acres
Building Information
Year Built2022
Stories2
Garage Spaces529
Land Information
APNR-15-2535-0100-0056
Lot Number56
Land UseResidential
Legal DescriptionS7384 - GABRIELS OVERLOOK SEC 1, LOT 56, ACRES 1.311
Census Tract020124
Assessed Land Value$312,270
Assessed Improvement Value$523,924
Assessment Year2025
About this property
***BOM Due to buyers employment*** Ask your agent for a copy of the detailed survey and copy of letter to buyer for approved 65 feet setback variance. This is one of the very last lots left to build your dream home in the prestigious gated community of Gabriels Overlook. The owner has marked to the best of his ability the boundaries of the lot. Make sure to check out the private park located at the end of Lakeside Drive where the San Gabriel River is located.FEMA - Unknown Restrictions: Yes
Investor Tools
$836,194
Estimated Property Value
$753,747Estimated Mortgage Balance
$82,447Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,017 /month
Positive
Cash Flow Estimate:
$1,672 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,494/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,741
$836,194
2025
$312,270
$523,924
$836,194
No
Tax History
Year
Tax Paid
Assessed Value
2025
$13,741
$836,194
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Commercial National Bank Of Brady
Building Or Construction Loan
$483,045
No
First
Feb 17, 2022
Nov 2022
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$753,747
$82,447
9%
90%
$4,816/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$4,816/mo
$-2,400/mo
3.5%
