Last 24 Hours
$2,264,000
NAL Estimated Property Value2818 Georgetown Street, West University Place, TX, 77005
Off Market
4 Beds
5 Bath
1,658 Sq Ft
$481.91 / sqft
Built in 1937Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 4
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesGas Oven, Gas Range
FlooringTile, Wood
Exterior
Lot Size5,001 sqft
Building Information
Year Built2023
Stories2
Garage Spaces2
Land Information
APN0600240000022
Lot Number22
SubdivisionRice Court
Land UseResidential
Legal DescriptionLT 22 BLK 4 RICE COURT
Census Tract412300
Assessed Land Value$750,000
Assessed Improvement Value$1,449,000
Assessment Year2025
About this property
Incredible custom build opportunity in West University. Easy access to Rice Village, Museum District, Medical Center and Galleria. Zoned to exemplary West University Elementary School and not located in the 100 year floodplain. Close to Little Matt's Restaurant and Colonial Park.
Investor Tools
$2,264,000
Estimated Property Value
$0Estimated Mortgage Balance
$2,264,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,584 /month
Positive
Cash Flow Estimate:
$4,528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,013/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$24,836
$2,199,000
2025
$750,000
$1,449,000
$2,199,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$24,836
$2,199,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$2,264,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
N/A
+$3,340/mo
1.8%
12.4%