$255,000
NAL Estimated Property Value758 Rutgers Ln, Deer Park, TX, 77536
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size8,520 sqft
Building Information
Year Built1965
Garage Spaces2
Land Information
APN0982080000030
Lot Number30
SubdivisionCollege Park
Land UseResidential
Legal DescriptionLT 30 BLK 6 COLLEGE PARK SEC 4
Census Tract342900
Assessed Land Value$59,088
Assessed Improvement Value$180,615
Assessment Year2025
About this property
2 Story Single Family Home 4 beds 2 baths featuring a formal dining room, sun room, nice size backyard with in-ground pool.
Investor Tools
$255,000
Estimated Property Value
$152,994Estimated Mortgage Balance
$102,006Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$270/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,960
$239,703
2025
$59,088
$180,615
$239,703
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,960
$239,703
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexa Mortgage Llc
Conventional
$160,000
No
First
Dec 13, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$152,994
$103,006
40%
60%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$960/mo
+$1,530/mo
11.7%
