$271,000
NAL Estimated Property Value10223 Kirkdale Dr, Houston, TX, 77089
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Free-Standing Range, Dishwasher, Oven
FlooringCarpet, Vinyl
Exterior
Lot Size6,821 sqft
Building Information
Year Built1970
Garage Spaces2
Land Information
APN1021850000021
Lot Number21
SubdivisionKirkwood
Land UseResidential
Legal DescriptionLT 21 BLK 4 KIRKWOOD SEC 5
Census Tract334003
Assessed Land Value$40,812
Assessed Improvement Value$203,738
Assessment Year2025
About this property
4 Bedroom - 2.5 Bath home with Master Bedroom-down, 3 Large Bedrooms upstairs, Large Family room at 17'x16', the Formal Living & Dining can be used as another Living area or Gameroom. The property is situated in a Great Location with easy access to the Beltway, Gulf Freeway and is walking distance from the schools.
Investor Tools
$271,000
Estimated Property Value
$189,279Estimated Mortgage Balance
$81,721Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,626 /month
Positive
Cash Flow Estimate:
$542 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$329/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,597
$244,550
2025
$40,812
$203,738
$244,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,597
$244,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$211,761
Yes
First
Nov 16, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,279
$84,721
30%
70%
$1,270/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$1,270/mo
+$1,050/mo
10.3%
