Last 24 Hours
$188,000
NAL Estimated Property Value12170 Coulson Cir, Houston, TX, 77015
$214,709 ARV
Off Market
4 Beds
2 Bath
1,425 Sq Ft
Single Family Residence
$136.77 / sqft
Built in 1955Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher
Exterior
Lot Size7,410 sqft
Building Information
Year Built1955
Stories1
Garage Spaces1
Land Information
APN0822470000029
Lot Number29
SubdivisionWoodland Acres Annex
Land UseResidential
Legal DescriptionLT 29 BLK 22 WOODLAND ACRES ANNEX SEC 6
Census Tract233300
Assessed Land Value$49,952
Assessed Improvement Value$116,952
Assessment Year2025
About this property
Beautiful 4 bedroom, 2 bath, single story home situated nicely on a quiet residential neighborhood street with no rear neighbors. The home was completely remodeled a few years ago to include the garage conversion, central a/c and heat, new floors, kitchen, bathrooms and more.
Investor Tools
$188,000
Estimated Property Value
$184,107Estimated Mortgage Balance
$3,893Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$214,708
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,169 /month
Positive
Cash Flow Estimate:
$390 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$257/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,142
$166,904
2025
$49,952
$116,952
$166,904
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,142
$166,904
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$186,558
Yes
First
Aug 19, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,107
$2,893
1%
98%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,119/mo
+$603/mo
11.0%
12.4%