$310,000
NAL Estimated Property Value231 Forrest Trl, Universal City, TX, 78148
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Range, Cooktop, Disposal
FlooringCeramic Tile, Wood
Exterior
Lot Size12,920 sqft
Building Information
Year Built1970
Stories1
Roof Type109
Garage Spaces2
Land Information
APN05054-055-0280
Lot Number28
SubdivisionRose Gdn Est/Red Horse
Land UseResidential
Legal DescriptionCB 5054G BLK 22 LOT 28
Census Tract121701
Assessed Land Value$79,070
Assessed Improvement Value$165,930
Assessment Year2025
About this property
Beautiful and Well Maintained Home*Warm Wood Floors thru out Living Areas and Bedrooms*Tile in Kitchen and Baths*Updated Kitchen*Many Mature Trees*Beautiful Backyard that backs up to a true greenbelt area*
Investor Tools
$310,000
Estimated Property Value
$313,383Estimated Mortgage Balance
$310,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$293/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,964
$245,000
2025
$79,070
$165,930
$245,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,964
$245,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometrust Mortgage Co
Va
$319,000
Yes
First
May 19, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$313,383
N/A
0%
101%
$1,913/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,631/mo
$1,913/mo
$-282/mo
6.3%
