$222,000
NAL Estimated Property Value11762 Jelicoe Dr, Houston, TX, 77047
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size3,350 sqft
Building Information
Year Built2007
Garage Spaces2
Land Information
APN1275440010003
Lot Number3
SubdivisionCity Park
Land UseResidential
Legal DescriptionLT 3 BLK 1 CITY PARK SEC 4
Census Tract330901
Assessed Land Value$35,174
Assessed Improvement Value$175,679
Assessment Year2025
About this property
Gorgeous two story house featuring formal dining, open kitchen to living area, 3 bedrooms, 2 & 1/2 baths, 2 cars detached garage, and a fenced back yard. Fresh paint and new carpet will be installed very soon and first floor is all tile. Ready to move in and it could be a great investment opportunity. Schedule your showing today!
Investor Tools
$222,000
Estimated Property Value
$190,811Estimated Mortgage Balance
$31,189Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,332 /month
Positive
Cash Flow Estimate:
$444 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$460/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,412
$210,853
2025
$35,174
$175,679
$210,853
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,412
$210,853
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Texas
Fha
$201,286
Yes
First
Oct 12, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,811
$31,189
14%
86%
$1,251/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,951/mo
+$49/mo
10.8%
