$311,000
NAL Estimated Property Value12230 City Rose Ct, Houston, TX, 77047
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesMicrowave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher, Oven
Exterior
Lot Size3,106 sqft
Building Information
Year Built2023
Garage Spaces1
Land Information
APN1464370010036
Lot Number36
Land UseResidential
Legal DescriptionLT 36 BLK 1 CITY GATE SEC 7
Census Tract331502
Assessed Land Value$48,168
Assessed Improvement Value$254,697
Assessment Year2025
About this property
Beautiful 4 bed, 2 bath two-story home. The main floor boasts a family room, Open kitchen and dining concept area, the stunning kitchen comes with Silestone quartz countertops, stainless steel appliances, walk-in pantry, and kitchen island. Upstairs, enjoy the laundry room, 4 bedrooms, and 2 full baths. The main suite offers a walk-in closet and spa-like bathroom. Outside, a covered patio. Don't miss out on this incredible property!
Investor Tools
$311,000
Estimated Property Value
$194,751Estimated Mortgage Balance
$116,249Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,866 /month
Positive
Cash Flow Estimate:
$622 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$457/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,930
$302,865
2025
$48,168
$254,697
$302,865
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,930
$302,865
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Angel Oak Mortgage Solutions Llc
Conventional
$202,010
No
First
May 20, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,751
$126,249
39%
63%
$1,212/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,590/mo
$1,212/mo
+$1,378/mo
10.0%
