$427,489
NAL Estimated Property Value810 S Rock ST 302, Georgetown, TX, 78626
Off Market
Property Lead Type:
Off-Market ListHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Refrigerator, Washer/Dryer Stacked
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built2017
Stories1
Land Information
APNR-20-6150-0000-0302
Land UseResidential
Legal DescriptionC667 - LOFTS ON ROCK CONDO, UNIT 302, 7.55% COMMON AREA INTEREST
Census Tract021402
Assessed Land Value$80,970
Assessed Improvement Value$346,519
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
$427,489
Estimated Property Value
$0Estimated Mortgage Balance
$427,489Estimated Equity
100% 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
$178/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$427,489
2025
$80,970
$346,519
$427,489
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$427,489
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$427,489
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$300/mo
+$1,326/mo
4.6%
