$152,000
NAL Estimated Property Value109 E Witcher Ln, Houston, TX, 77076
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,701 sqft
Building Information
Year Built1945
Stories1
Land Information
APN0771110010016
Lot Number16
SubdivisionNorth Park
Land UseResidential
Legal DescriptionLT 16 BLK 1 NORTH PARK
Census Tract530702
Assessed Land Value$73,500
Assessed Improvement Value$54,806
Assessment Year2025
About this property
Handyman Special!
Investor Tools
$152,000
Estimated Property Value
$52,848Estimated Mortgage Balance
$99,152Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$912 /month
Positive
Cash Flow Estimate:
$304 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$75/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$144
$128,306
2025
$73,500
$54,806
$128,306
No
Tax History
Year
Tax Paid
Assessed Value
2020
$144
$128,306
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Morteza Kasbidi
Seller Carryback / Seller Financing / Seller Take-Back
$53,000
No
First
Mar 6, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$52,848
$75,458
58%
35%
$318/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$318/mo
+$1,404/mo
13.6%
