$174,118
NAL Estimated Property Value12314 Springcrest Dr, Houston, TX, 77072
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Dishwasher
Building Information
Year Built1980
Stories2
Garage Spaces1
Land Information
APN1146060100003
Lot Number3
SubdivisionCourtyard Homes Ph 3
Land UseResidential
Legal DescriptionLT 3 BLK 10 COURTYARD HOMES PH 3
Census Tract452802
Assessed Land Value$30,000
Assessed Improvement Value$144,118
Assessment Year2025
About this property
Lovely two-story patio house with two bedrooms and two full baths upstairs, living and dining area with one-half bath on the first floor. Washer and dryer will stay. Cute front and back yard patio style. Close to Beltway 8 and Highway 6.
Investor Tools
$174,118
Estimated Property Value
$162,523Estimated Mortgage Balance
$11,595Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$256/month
$76/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,204
$174,118
2025
$30,000
$144,118
$174,118
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,204
$174,118
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Next Door Lending Llc
Conventional
$171,690
No
First
Jun 15, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,523
$11,595
6%
93%
$1,030/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,106/mo
+$201/mo
9.0%
