$221,000
NAL Estimated Property Value12006 New Brunswick Dr, Houston, TX, 77089
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size7,039 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1051260000022
Lot Number22
SubdivisionScarsdale
Land UseResidential
Legal DescriptionLT 22 BLK 19 SCARSDALE SEC 3
Census Tract350500
Assessed Land Value$41,595
Assessed Improvement Value$172,236
Assessment Year2025
Investor Tools
$221,000
Estimated Property Value
$148,693Estimated Mortgage Balance
$72,307Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,326 /month
Positive
Cash Flow Estimate:
$442 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$257/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,976
$213,831
2025
$41,595
$172,236
$213,831
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,976
$213,831
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tess Thuy Nguyen
Purchase Money Mortgage
$150,000
No
First
Nov 19, 2025
Dec 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,693
$98,307
39%
67%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$1,100/mo
+$1,220/mo
12.6%
