$333,885
NAL Estimated Property Value453 Otto ST, Georgetown, TX, 78626
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range
FlooringCarpet, Vinyl
Building Information
Year Built2019
Stories1
Garage Spaces2
Land Information
APNR-20-5430-030H-0049
Lot Number49
Land UseResidential
Legal DescriptionS11652 - KASPER SEC 3, BLOCK H, LOT 49
Census Tract021405
Assessed Land Value$77,000
Assessed Improvement Value$256,885
Assessment Year2025
About this property
New Construction ready for move in! Beautiful 1443 sqft, 1 story single-family home in Fairhaven. This captivating available new home in Georgetown boasts 3 beds, 2 baths, luxurious open-concept kitchen with bartop, large pantry, generously-sized granite counter tops & spacious cabinets with crown molding – plus natural gas stainless-steel appliances! Beautiful master suite has a large master closet & spacious walk-in tiled shower with double vanities. 2 more bedrooms, a full bath & a large laundry room.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$333,885
Estimated Property Value
$198,113Estimated Mortgage Balance
$135,772Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,003 /month
Positive
Cash Flow Estimate:
$668 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$738/month
$60/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,187
$333,885
2025
$77,000
$256,885
$333,885
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,187
$333,885
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Fha
$218,950
Yes
First
Oct 8, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,113
$135,772
40%
59%
$1,366/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,426/mo
+$662/mo
7.5%
