$428,000
NAL Estimated Property Value6004 Auburndale Avenue D, University Park, TX, 75205
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
FlooringCarpet, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1.53 acres
Building Information
Year Built1985
Stories2
Roof Type104
Garage Spaces2
Land Information
APN6016560000006004D
Lot Number1-6
SubdivisionRemington At Smu Condos
Land UseResidential
Legal DescriptionREMINGTON AT SMU CONDOS WALKERS BLK 2 LTS 1-6,12-14 UNIT 6004D CE 1.8238% ACS 1.5286 INT202100113767 DD04162021 CO-DC
Census Tract019400
Assessed Land Value$188,250
Assessed Improvement Value$193,750
Assessment Year2025
About this property
Spacious condo in gated University Park community offering A++ walkability. Condo is a block away from HP middle school and a five-minute walk to shopping, dining, and SMU. Open floor with 2 entry points perfect for roommates. Half bath on the first floor and full bath on second. Bedroom 2 is a loft. Includes 2 covered parking spaces in the underground garage.
Investor Tools
$428,000
Estimated Property Value
$0Estimated Mortgage Balance
$428,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,568 /month
Positive
Cash Flow Estimate:
$856 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$644/month
$406/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,582
$382,000
2025
$188,250
$193,750
$382,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,582
$382,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$428,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,860/mo
$406/mo
+$1,454/mo
5.2%
