$582,962
NAL Estimated Property Value872 Winnsboro Dr, Round Rock, TX, 78664
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Range
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size7,100 sqft
Building Information
Year Built2018
Stories2
Garage Spaces2
Land Information
APNR-16-5774-023L-0019
Lot Number19
Land UseResidential
Legal DescriptionS11427 - WARNER RANCH PH 2 SEC 3, BLOCK L, LOT 19, ACRES 0.163
Census Tract020710
Assessed Land Value$100,500
Assessed Improvement Value$482,462
Assessment Year2025
About this property
FEMA - Unknown Sprinkler Sys:Yes
Investor Tools
$582,962
Estimated Property Value
$455,550Estimated Mortgage Balance
$128,223Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,498 /month
Positive
Cash Flow Estimate:
$1,166 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$951/month
$65/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,492
$582,962
2025
$100,500
$482,462
$582,962
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,492
$582,962
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
East Capital Funding Llc
Conventional
$488,000
No
First
Sep 2, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$455,550
$127,412
21%
78%
$2,926/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,991/mo
$-903/mo
4.3%
