$221,000
NAL Estimated Property Value106 Inwood Ln, Highlands, TX, 77562
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Range
FlooringLaminate, Tile
Exterior
Lot Size9,378 sqft
Building Information
Year Built1960
Stories1
Garage Spaces1
Land Information
APN0913440000184
Lot Number184
SubdivisionHighland Park
Land UseResidential
Legal DescriptionLT 184 BLK 9 HIGHLAND PARK SEC 2
Census Tract252902
Assessed Land Value$55,703
Assessed Improvement Value$164,304
Assessment Year2025
About this property
READY TO MOVE IN .Beautiful remodeled home with 4 bedroom, 2 bath and 1 car garage ON A LARGE LOT, NO HOA, LIKE NEW with new ceramic tile and laminate floors, recent interior and exterior paint, new electrical panel, most windows has been replaced, new AC unit and duct work and more.... Refrigerator included
Investor Tools
$221,000
Estimated Property Value
$217,718Estimated Mortgage Balance
$3,282Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$185/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,116
$220,007
2025
$55,703
$164,304
$220,007
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,116
$220,007
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$225,834
Yes
First
May 3, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$217,718
$24,282
10%
99%
$1,354/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,354/mo
+$368/mo
9.4%
