$1,560,000
NAL Estimated Property Value3915 Villanova St, West University Place, TX, 77005
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Gas Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringStone, Tile, Wood
Exterior
Exterior FeaturesSprinkler System
Lot Size5,001 sqft
Building Information
Year Built1989
Stories2
Garage Spaces2
Land Information
APN0551410000013
Lot Number13
SubdivisionCollegeview
Land UseResidential
Legal DescriptionLT 13 BLK 1 COLLEGEVIEW SEC 1
Census Tract412400
Assessed Land Value$750,000
Assessed Improvement Value$773,600
Assessment Year2025
About this property
This West U brick traditional has it all! All-new Chef’s kitchen by Dan Scheffer, remodeled baths, mudroom, new hardwoods, remodeled primary closet, and solar panels/Tesla power wall. Wow! Home offers four bedrooms, 3-1/2 baths, open floorplan, and more than $200k in seller updates. Just a short stroll to ballpark, Tiny’s No 5 and Little Matt’s. Don’t miss this gem in West U!
Investor Tools
$1,560,000
Estimated Property Value
$889,632Estimated Mortgage Balance
$670,368Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,360 /month
Positive
Cash Flow Estimate:
$3,120 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,260/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,325
$1,523,600
2025
$750,000
$773,600
$1,523,600
No
Tax History
Year
Tax Paid
Assessed Value
2024
$19,325
$1,523,600
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$977,920
No
First
Aug 3, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$889,632
$722,368
44%
57%
$5,864/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$5,864/mo
$-2,524/mo
2.6%
