$202,000
NAL Estimated Property Value118 Bolerio Dr, Universal City, TX, 78148
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Range, Cooktop, Disposal
FlooringCarpet
Exterior
Lot Size6,264 sqft
Building Information
Year Built1978
Stories1
Roof Type109
Garage Spaces2
Land Information
APN05047-221-0110
Lot Number11
SubdivisionCoronado Village
Land UseResidential
Legal DescriptionCB 5047B BLK 21 LOT 11
Census Tract121601
Assessed Land Value$55,940
Assessed Improvement Value$134,060
Assessment Year2025
About this property
Cute Garden Home in Coronado Village*Two Bedroom Split Floor Plan*Open Living Room with Fireplace*Back Patio to include Large Yard and Garden Beds*
Investor Tools
$202,000
Estimated Property Value
$148,867Estimated Mortgage Balance
$53,133Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,259 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$369/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,420
$190,000
2025
$55,940
$134,060
$190,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,420
$190,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Randolph Brooks Fcu
Conventional
$152,000
No
First
Mar 12, 2025
Apr 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,867
$53,133
26%
74%
$912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,282/mo
$912/mo
+$370/mo
7.6%
