$270,210
NAL Estimated Property Value746 Rutgers Dr, Lancaster, TX, 75134
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCeramic Tile, Wood
Exterior
Lot Size8,528 sqft
Building Information
Year Built1961
Stories2
Roof Type105
Garage Spaces1
Land Information
APN36047500030380000
Lot Number38
SubdivisionLancaster Hills
Land UseResidential
Legal DescriptionLANCASTER HILLS 2 BLK C LOT 38 INT202300055913 DD03212023 CO-DC 0475000303800 4CN04750003
Census Tract016704
Assessed Land Value$55,000
Assessed Improvement Value$215,210
Assessment Year2025
About this property
This Property is located on a Corner Lot. 5 bedrooms 2 full bath and a Study. The home has been freshly painted. Call today to schedule a Showing Today. This property has been priced to sell. Buyer and Buyers Agent to verify all listing Details.
Investor Tools
$270,210
Estimated Property Value
$245,224Estimated Mortgage Balance
$24,986Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,621 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$644/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,383
$270,210
2025
$55,000
$215,210
$270,210
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,383
$270,210
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Success Mortgage Partners Inc
Fha
$255,290
Yes
First
Mar 21, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,224
$24,986
9%
91%
$1,562/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,562/mo
+$1,010/mo
11.4%
