Last 24 Hours
$90,000
12223 W Village Dr Unit D, Houston, TX, 77039
$103,076 ARV
On Market
2 Beds
2 Bath
1,619 Sq Ft
Condos / Townhouses
$55.59 / sqft
Built in 1979Property Lead Type:
Must-SellAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size2,087 sqft
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN1064490100004
SubdivisionPine Village North T/H
Land UseResidential
Legal DescriptionUNIT D BLK 10 PINE VILLAGE NORTH T/H SEC 2
Census Tract232100
Assessed Land Value$24,941
Assessed Improvement Value$82,154
Assessment Year2025
About this property
This property's perfect for your own home or as an addition to your investment portfolio. Featuring high ceilings, a galley kitchen, a cozy wood-burning fireplace, and a second-story loft, this home offers endless possibilities.
Investor Tools
$29,517Estimated Mortgage Balance
$77,578Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$103,076
Rent-to-Value Ratio: 0.72%
Rent Estimate
$643 /month
Positive
Cash Flow Estimate:
$214 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$118/month
$202/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$881
$107,095
2025
$24,941
$82,154
$107,095
No
Tax History
Year
Tax Paid
Assessed Value
2024
$881
$107,095
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sandra Ho
Purchase Money Mortgage
$30,000
No
First
Jun 26, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$29,517
$77,578
72%
28%
$180/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$382/mo
+$925/mo
14.6%
12.4%