$454,532
NAL Estimated Property Value406 Cooper Lake Dr, Georgetown, TX, 78633
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Oven, Vented Exhaust Fan, Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2008
Stories1
Garage Spaces2
Land Information
APNR-20-9931-4201-0028
Lot Number28
Land UseResidential
Legal DescriptionS9420 - SUN CITY GEORGETOWN NEIGHBORHOOD 42 PUD, BLOCK 1, LOT 28
Census Tract020203
Assessed Land Value$114,000
Assessed Improvement Value$340,532
Assessment Year2025
About this property
Vernon Hill floor plan home on quiet Sun City cul de sac with an elevated Cowan Creek golf course/greenbelt view lot.
Investor Tools
$454,532
Estimated Property Value
$131,459Estimated Mortgage Balance
$323,562Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,727 /month
Positive
Cash Flow Estimate:
$909 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$392/month
$1,960/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,436
$454,532
2025
$114,000
$340,532
$454,532
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,436
$454,532
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aspire Financial Inc
Conventional
$194,400
No
First
Apr 16, 2012
May 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$131,459
$323,073
71%
29%
$1,166/mo
