$193,000
NAL Estimated Property Value11618 Sharpcrest St, Houston, TX, 77072
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size6,490 sqft
Building Information
Year Built1970
Stories1
Garage Spaces1
Land Information
APN1010400000020
Lot Number19,20
SubdivisionBellaire West
Land UseResidential
Legal DescriptionTRS 19A & 20B BLK 22 W 44 FT LT 19 & E 15 FT LT 20 BLK 22 BELLAIRE WEST SEC 6
Census Tract453002
Assessed Land Value$55,717
Assessed Improvement Value$115,778
Assessment Year2025
About this property
Recently remodeled Home with updated flooring, bathrooms, new AC, new patio door, new breaker box, new light fixtures, new sidings for the backyard storage, new refrigerator and range. Only two houses from A J Martin Elementary School. Basketball court and playground are all in walking distance.
Investor Tools
$193,000
Estimated Property Value
$178,772Estimated Mortgage Balance
$14,228Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,158 /month
Positive
Cash Flow Estimate:
$386 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$232/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,814
$171,495
2025
$55,717
$115,778
$171,495
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,814
$171,495
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zb Na
Fha
$189,504
Yes
First
Apr 7, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,772
$19,228
9%
93%
$1,137/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,337/mo
+$385/mo
10.7%
