$373,988
NAL Estimated Property Value328 Shiner Ln, Georgetown, TX, 78626
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range
FlooringCarpet, Vinyl
Building Information
Year Built2018
Stories1
Garage Spaces2
Land Information
APNR-20-5430-020H-0011
Lot Number11
Land UseResidential
Legal DescriptionS11645 - KASPER SEC 2, BLOCK H, LOT 11
Census Tract021405
Assessed Land Value$77,000
Assessed Improvement Value$296,988
Assessment Year2025
About this property
UNDER CONSTRUCTION - ESTIMATED COMPLETION IN DECEMBER. THIS HOME HAS AN AMAZING INTERIOR FINISH INCLUDING GRANITE COUNTERS, STAINLESS STEEL APPLIANCES. OUTSIDE YOU'LL FIND A COVERED PATIO, FULLY SODDED YARD WITH SPRINKLER SYSTEM IN THE FRONT AND BACKRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$373,988
Estimated Property Value
$162,982Estimated Mortgage Balance
$211,006Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,244 /month
Positive
Cash Flow Estimate:
$748 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$860/month
$58/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,446
$373,988
2025
$77,000
$296,988
$373,988
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,446
$373,988
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$179,500
No
First
Jul 13, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,982
$211,006
56%
44%
$1,077/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,135/mo
+$1,281/mo
7.8%
