$240,430
NAL Estimated Property Value101 Trudy Ln, Universal City, TX, 78148
$251,664 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
FlooringCarpet, Ceramic Tile
Exterior
Lot Size9,262 sqft
Building Information
Year Built1960
Stories1
Roof Type109
Garage Spaces2
Land Information
APN05054-018-0010
Lot Number1
SubdivisionOld Rose Garden
Land UseResidential
Legal DescriptionCB 5054C BLK 1 LOT 1
Census Tract121701
Assessed Land Value$67,710
Assessed Improvement Value$172,720
Assessment Year2025
About this property
One Story Home* Four Bedrooms*3 Full Bathrooms*Large Corner Lot*Seller in the process of having roof and foundation work completed*
Investor Tools
$240,430
Estimated Property Value
$189,418Estimated Mortgage Balance
$51,012Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$251,664
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,443 /month
Positive
Cash Flow Estimate:
$481 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$242/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,702
$240,430
2025
$67,710
$172,720
$240,430
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,702
$240,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Acrisure Mortgage Llc
Fha
$177,721
Yes
First
Aug 5, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,418
$51,012
21%
79%
$1,152/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,282/mo
$1,152/mo
+$130/mo
6.4%
