$390,902
NAL Estimated Property Value810 S Rock ST 203, Georgetown, TX, 78626
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Microwave, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Tankless Water Heater, Washer, Washer/Dryer Stacked, Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built2017
Stories1
Land Information
APNR-20-6150-0000-0203
Land UseResidential
Legal DescriptionC667 - LOFTS ON ROCK CONDO, UNIT 203, 6.11% COMMON AREA INTEREST
Census Tract021402
Assessed Land Value$65,527
Assessed Improvement Value$325,375
Assessment Year2025
About this property
Unique Modern Urban living condos. Lock & Leave. Building has 12 units, divided into 4 floorplans. 1-1, 1-1/2, 2-1 & 2/2. Super quiet Elevator and Huge Rooftop Deck for all residents. Panoramic Georgetown Views, as well as Historic Courthouse. Units have luxury finishes. Stainless appliances furnished. Gas cooktops in most units. On demand Water heaters. Open Floorplans. Sliding Barn Doors. Balcony's. Rooftop has Tables, Upholstered Chairs, Chaise lounges & Wifi, Kitchenette & BathroomRestrictions: Yes
Investor Tools
$390,902
Estimated Property Value
$203,530Estimated Mortgage Balance
$187,372Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,345 /month
Positive
Cash Flow Estimate:
$782 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$559/month
$243/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,759
$390,902
2025
$65,527
$325,375
$390,902
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,759
$390,902
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Conventional
$220,000
No
First
May 11, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,530
$187,372
47%
52%
$1,320/mo
