$150,000
1016 Tri Oaks Lane 92, Houston, TX, 77043
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size697 sqft
Building Information
Year Built1968
Stories1
Land Information
APN0973290030004
SubdivisionWilcrest Walk Townhomes
Land UseResidential
Legal DescriptionUNIT 92 BLDG 3 WILCREST WALK T/H SEC 1 U/R
Census Tract543202
Assessed Land Value$33,735
Assessed Improvement Value$76,915
Assessment Year2025
Investor Tools
$82,647Estimated Mortgage Balance
$28,003Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$900 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$147/month
$459/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,214
$110,650
2025
$33,735
$76,915
$110,650
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,214
$110,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ayaz Allauddin
Seller Carryback / Seller Financing / Seller Take-Back
$84,000
No
First
Jul 16, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$82,647
$28,003
25%
75%
$504/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,120/mo
$963/mo
+$157/mo
12.1%
