$427,489
NAL Estimated Property Value810 S Rock ST 202, Georgetown, TX, 78626
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Dryer, ENERGY STAR Qualified Appliances, Microwave, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Tankless Water Heater, Washer, Washer/Dryer Stacked
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built2017
Stories1
Land Information
APNR-20-6150-0000-0202
Land UseResidential
Legal DescriptionC667 - LOFTS ON ROCK CONDO, UNIT 202, 7.55% COMMON AREA INTEREST
Census Tract021402
Assessed Land Value$80,970
Assessed Improvement Value$346,519
Assessment Year2025
About this property
#Spring into the Lofts Builders Incentive Price! DT Georgetown with 360 Panoramic views. Lock & Leave. Only 8 remain. Super quiet Elevator and Huge Rooftop Deck for residents. Panoramic Georgetown Views, as well as Historic Courthouse. Units w/luxury finishes. Stainless appliances furnished. Gas cooktops in most units. On demand Water heaters. Open Floor plans. Sliding Barn Doors. Balcony's. Rooftop has Tables, Upholstered Chairs, Chaise lounges, Wifi, Kitchenette. Promo Includes 1 year COA PaidRestrictions: Yes
Investor Tools
$427,489
Estimated Property Value
$261,701Estimated Mortgage Balance
$165,788Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,565 /month
Positive
Cash Flow Estimate:
$855 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$629/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,414
$427,489
2025
$80,970
$346,519
$427,489
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,414
$427,489
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jessica Riley Jorgensen
Assumption
$265,185
Yes
First
Jul 12, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,701
$165,788
38%
61%
$1,590/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$1,890/mo
$-264/mo
4.6%
