$2,300,000
NAL Estimated Property Value6421 Rutgers Ave, West University Place, TX, 77005
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Dryer Included, Refrigerator Included, Washer Included, Double Oven, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Wood
Exterior
Exterior FeaturesBack Green Space, Sprinkler System
Lot Size7,501 sqft
Building Information
Year Built1992
Stories2
Garage Spaces2
Land Information
APN0393210000019
SubdivisionWest University Place
Land UseResidential
Legal DescriptionTR 9B BLK 30 WEST UNIVERSITY PLACE SEC 1
Census Tract412300
Assessed Land Value$1,087,500
Assessed Improvement Value$743,409
Assessment Year2025
About this property
COMING SOON! We can't wait to show you this beautiful, brick traditional which boasts an amazing floorplan for family living. This home has been refreshed throughout and offers: four bedrooms, paneled study, formals, gorgeous, remodeled Chef's Kitchen, an oversized pool and guest quarters...all on a 7500 sf lot. Recent HVAC, paint & many updates. Located in the heart of West University Place on fabulous Rutgers!
Investor Tools
$2,300,000
Estimated Property Value
$1,953,589Estimated Mortgage Balance
$337,901Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,800 /month
Positive
Cash Flow Estimate:
$4,600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,667/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,507
$1,830,909
2025
$1,087,500
$743,409
$1,830,909
No
Tax History
Year
Tax Paid
Assessed Value
2024
$20,507
$1,830,909
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rmc Vanguard Mortgage Corp
Credit Line (Revolving) / Heloc
$417,000
No
First
Feb 7, 2012
Mar 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,953,589
$332,411
14%
85%
$12,646/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$12,646/mo
$-9,306/mo
1.7%
