$315,000
NAL Estimated Property Value10402 Kinsdale Crossing Ln, Houston, TX, 77075
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Free-Standing Range, Dishwasher, Oven
FlooringCarpet, Tile
Exterior
Lot Size4,948 sqft
Building Information
Year Built2004
Garage Spaces1
Land Information
APN1240160030004
Lot Number4
SubdivisionClearwood Crossing
Land UseResidential
Legal DescriptionLT 4 BLK 3 CLEARWOOD CROSSING SEC 1
Census Tract333905
Assessed Land Value$40,162
Assessed Improvement Value$272,062
Assessment Year2025
About this property
Beautiful home 4 beds/2.5baths located right across the street from a beautiful and well maintained park. The home is very convenient located just minutes from I-45 and Beltway 8, Almeda Mall, Walmart, HEB, Target. Tile floor in the home with carpet in the bedrooms. Ready to move in!
Investor Tools
$315,000
Estimated Property Value
$94,723Estimated Mortgage Balance
$220,277Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$481/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,196
$312,224
2025
$40,162
$272,062
$312,224
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,196
$312,224
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Shell Fcu
Conventional
$116,500
No
First
May 31, 2017
Jun 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$94,723
$223,277
70%
30%
$699/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$699/mo
+$1,527/mo
8.5%
