$673,000
NAL Estimated Property Value513 Rosedale DR, Georgetown, TX, 78628
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Microwave
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Building Information
Year Built2014
Stories2
Garage Spaces3
Land Information
APNR-20-4695-0904-C008
Lot Number8
Land UseResidential
Legal DescriptionS10368 - GEORGETOWN VILLAGE SEC 9 PH 4, BLOCK C, LOT 8
Census Tract020115
Assessed Land Value$88,100
Assessed Improvement Value$550,472
Assessment Year2025
About this property
Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$673,000
Estimated Property Value
$587,909Estimated Mortgage Balance
$85,091Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,038 /month
Positive
Cash Flow Estimate:
$1,346 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$280/month
$145/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$638,572
2025
$88,100
$550,472
$638,572
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$638,572
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Va
$650,000
Yes
First
May 27, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$587,909
$85,091
12%
87%
$3,898/mo
