$1,416,000
NAL Estimated Property Value4152 Emerson Avenue E, University Park, TX, 75205
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Gas Cooktop, Microwave, Double Oven
FlooringCarpet, Hardwood, Marble
Exterior
Lot Size10,672 sqft
Building Information
Year Built2006
Stories3
Roof Type104
Garage Spaces2
Land Information
APN60C5296000000000E
Lot Number1A
SubdivisionEmerson Condominiums
Land UseResidential
Legal Description4152 EMERSON CONDOMINIUMS BLK 10 LT 1A ACS 0.245 UNIT E CE%20 INT202200265059 DD09272022 CO-DC 1285001001A00 1CQ12857010
Census Tract019502
Assessed Land Value$320,160
Assessed Improvement Value$729,840
Assessment Year2025
About this property
Lovely corner unit Condo, with fenced front and side yard. Park city Schools. Move in ready, 3 story 3 Beds and 3 baths and 2 Car Garage. High ceiling, Open space floor plan. Your private oasis on the 3rd floor - Relax in the Spacious Master bedroom sitting area, turn on the fireplace in the winter, enjoy the jetted Tub in the master bath. kitchen has Viking Appliances, hardwood floors, granit counter top.
Investor Tools
$1,416,000
Estimated Property Value
$615,801Estimated Mortgage Balance
$800,199Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,496 /month
Positive
Cash Flow Estimate:
$2,832 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,687/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,162
$1,050,000
2025
$320,160
$729,840
$1,050,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,162
$1,050,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$652,000
No
First
Sep 27, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$615,801
$800,199
56%
43%
$3,601/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,770/mo
$4,001/mo
$-1,231/mo
2.3%
