NoAgentList RatingHow are grades calculated?

0Days on Market

4view

$60,000

12339 W Village Dr Unit A, Houston, TX, 77039

$78,000 ARV

On Market

Just Added

2 Beds

1 Bath

1,340 Sq Ft

Condos / Townhouses

$44.78 / sqft

Built in 1979

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Dishwasher, Washer/Dryer

FlooringConcrete, Tile, Wood

Exterior

Exterior FeaturesCourtyard

Lot Size2,239 sqft

Building Information

Year Built1979

Stories2

Garage Spaces2

Land Information

APN1064480180001

SubdivisionPine Village North T/H

Land UseResidential

Legal DescriptionUNIT A BLK 18 PINE VILLAGE NORTH T/H SEC 1

Census Tract232100

Assessed Land Value$25,922

Assessed Improvement Value$91,504

Assessment Year2025

About this property

Investor Special in the Heart of West Village! Unlock the potential of this spacious townhome. Featuring a functional multi-level layout, soaring ceilings, abundant natural light, and an attached garage, this property offers an excellent opportunity for investors, flippers, or buyers looking to add value through renovations. The home needs TLC but provides a solid foundation to customize and maximize its potential. Conveniently located near major highways, shopping, dining, and everyday conveniences. Excellent value-add opportunity with strong upside potential. Renovate, rent, or resell—this townhome is ready for its next chapter. Being sold as-is.

Investor Tools

$117,426

Estimated Property Value

$27,225Estimated Mortgage Balance

$99,500Estimated Equity

77% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)*

$78,000

Rent-to-Value Ratio: 0.72%

Rent Estimate

$705 /month

Positive

Cash Flow Estimate:

$235 /month

Interested in this property?

Jasmin Shelburne

JPAR Houston

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$130/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$976

$117,426

2025

$25,922

$91,504

$117,426

Yes (2022)

Tax History

Year

Tax Paid

Assessed Value

2024

$976

$117,426

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Clyde T Russell Etal

Unknown

$27,225

First

Jan 1, 2012

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$17,926

$99,500

84%

15%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,307/mo

N/A

+$1,307/mo

13.4%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area