$216,000
NAL Estimated Property Value12130 Sherrill Dr, Houston, TX, 77089
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dryer, Washer, Dishwasher
Exterior
Lot Size8,442 sqft
Building Information
Year Built1976
Garage Spaces2
Land Information
APN1051360000031
Lot Number31
SubdivisionScarsdale
Land UseResidential
Legal DescriptionLT 31 BLK 29 SCARSDALE SEC 3
Census Tract350500
Assessed Land Value$45,795
Assessed Improvement Value$167,222
Assessment Year2025
About this property
This one story house in Scarsdale community is tucked away in a private and convenient cul-de-sac. Your new home features 3 bedrooms with wood floors, 1.5 baths, wood flooring, living room, dining room. The kitchen includes stainless steel appliances - fridge included. Bathrooms have updated granite counters. The beautiful, spacious backyard is perfect for hosting friends and family. The house is ready to move in with fresh paint throughout. Washer and dryer included!
Investor Tools
$216,000
Estimated Property Value
$113,432Estimated Mortgage Balance
$102,568Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,296 /month
Positive
Cash Flow Estimate:
$432 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$311/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,649
$213,017
2025
$45,795
$167,222
$213,017
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,649
$213,017
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pentagon Fcu
Conventional
$126,400
No
First
Jan 25, 2021
Feb 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$113,432
$99,585
46%
53%
$758/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,790/mo
$758/mo
+$1,032/mo
9.9%
