$147,481
NAL Estimated Property Value12250 Wild Pine Drive A, Houston, TX, 77039
$178,847 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size1,777 sqft
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN1064510130001
SubdivisionPine Village North T/H
Land UseResidential
Legal DescriptionUNIT A BLK 13 PINE VILLAGE NORTH T/H SEC 4A
Census Tract232100
Assessed Land Value$22,919
Assessed Improvement Value$124,562
Assessment Year2025
About this property
Renovated unit with wet bar, tile flooring and carpet in master. Upgraded tiled bath/shower with soap dish holder built in. Kitchen upgrades include large kitchen counter top with breakfast bar. Master bedroom has updated sink, mirror, flooring and shower.
Investor Tools
$147,481
Estimated Property Value
$129,386Estimated Mortgage Balance
$18,095Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$178,847
Rent-to-Value Ratio: 0.72%
Rent Estimate
$885 /month
Positive
Cash Flow Estimate:
$295 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$148/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,033
$147,481
2025
$22,919
$124,562
$147,481
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,033
$147,481
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Fha
$135,990
Yes
First
Sep 14, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,386
$18,095
12%
88%
$816/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$816/mo
+$906/mo
14.0%
