$210,000
105 Kimberly Dr, Universal City, TX, 78148
$265,583 ARV
On Market
Just Added
Property Lead Type:
Must-SellAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesBuilt In Electric Range, Dishwasher, Electric Cooktop
FlooringCarpet, Tile
Exterior
Exterior FeaturesSee Remarks
Lot Size11,875 sqft
Building Information
Year Built1965
Stories1
Roof Type109
Garage Spaces2
Land Information
APN05047-015-0190
Lot Number19
SubdivisionRose Garden Est
Land UseResidential
Legal DescriptionCB 5047A BLK 5 LOT 19
Census Tract121701
Assessed Land Value$74,580
Assessed Improvement Value$209,380
Assessment Year2025
About this property
Short sale subject to third-party/lender approval. Priced aggressively below market value to reflect heavy deferred maintenance, a 2-year vacancy, zero appliances, and a neglected pool. Property sold strictly AS-IS, WHERE-IS with power off—bring flashlights for showings. Submit all short sale docs with offer; experienced short sale processor is ready. Fast closing desired given pending timeline. Contact listing agent with questions.
Investor Tools
$276,499Estimated Mortgage Balance
$19,501Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$265,583
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,776 /month
Positive
Cash Flow Estimate:
$592 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$657/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,398
$283,960
2025
$74,580
$209,380
$283,960
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,398
$283,960
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$265,567
Yes
First
Oct 18, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,499
$19,501
6%
93%
$1,785/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,631/mo
$1,785/mo
$-154/mo
6.6%
