$207,000
NAL Estimated Property Value522 Tumblebrook, Universal City, TX, 78148
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerMove-In Ready
Highlights
Interior
FlooringCeramic Tile, Vinyl, Wood
Exterior
Lot Size8,400 sqft
Building Information
Year Built1975
Stories1
Roof Type109
Garage Spaces2
Land Information
APN05053-901-0100
Lot Number10
SubdivisionMeadow Oaks/Emelia
Land UseResidential
Legal DescriptionCB 5053R BLK 1 LOT 10
Census Tract121604
Assessed Land Value$65,350
Assessed Improvement Value$140,650
Assessment Year2025
About this property
This 1092sq foot one story single residential sits on .19 lot size with 3 full bedrooms 2 baths and 2 car garage with vynal wood flooring and tile and no carpet, with lots of window seat charm and don't forget quartz in kitchen with a welcome concept for entertaining. This home has a covered patio and seating area for entertainment outdoors and is move in ready with parks and highway close .This home is a must see
Investor Tools
$207,000
Estimated Property Value
$198,950Estimated Mortgage Balance
$8,050Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,281 /month
Positive
Cash Flow Estimate:
$427 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$371/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,415
$206,000
2025
$65,350
$140,650
$206,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,415
$206,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$202,825
No
First
Apr 30, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,950
$8,050
3%
96%
$1,217/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,631/mo
$1,217/mo
+$414/mo
9.5%
