$548,313
NAL Estimated Property Value649 Hickory Bend Trl, Georgetown, TX, 78628
$605,311 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, ENERGY STAR Qualified Appliances
FlooringSee Remarks
Exterior
Exterior FeaturesRain Gutters
Lot Size7,579 sqft
Building Information
Year Built2022
Stories2
Garage Spaces2
Land Information
APNR-15-3710-130Y-0074
Lot Number74
Land UseOther
Legal DescriptionS12888 - OAKS AT SAN GABRIEL SEC 13, BLOCK Y, LOT 74, ACRES 0.174
Census Tract020122
Assessed Land Value$111,500
Assessed Improvement Value$436,813
Assessment Year2025
About this property
Popular Rosewood plan with features that include: Study in lieu of Dining Room | Two Story Family Room | 48" Modern Electric Fireplace | Spa Owner's Bath with Mud Set Walk in Shower | Metal Balusters. Available NOW!!
Investor Tools
$548,313
Estimated Property Value
$427,512Estimated Mortgage Balance
$120,801Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$605,311
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,600 /month
Positive
Cash Flow Estimate:
$1,200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,225/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,960
$548,313
2025
$111,500
$436,813
$548,313
No
Tax History
Year
Tax Paid
Assessed Value
2025
$11,960
$548,313
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Commercial
$435,840
No
First
Apr 7, 2025
May 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$427,512
$120,801
22%
78%
$2,614/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$3,014/mo
$-598/mo
5.3%
