$164,000
NAL Estimated Property Value12406 Frazier River Drive, Houston, TX, 77050
Off Market
Property Lead Type:
BankruptcyHigh EquityMove-In Ready
Highlights
Interior
AppliancesMicrowave, Dishwasher
Exterior
Lot Size6,961 sqft
Building Information
Year Built1968
Stories1
Garage Spaces1
Land Information
APN0965480000012
SubdivisionRiverwood Estates
Land UseResidential
Legal DescriptionTR 12A BLK 14 RIVERWOOD ESTATES SEC 2
Census Tract232000
Assessed Land Value$49,763
Assessed Improvement Value$112,846
Assessment Year2025
About this property
Beautifully remodeled one story house. Lots of updates. New flooring throughout entire house. New garage door system. Kitchen has new granite countertop, sink and faucet, new gas range and over the range microwave. New water heater . Fresh paint, new ceiling fan's and light fixtures. This home features a great size, fully fenced backyard. Great location close to 59 and Beltway 8. Barbara Jordan park near by. This house is a must see.
Investor Tools
$164,000
Estimated Property Value
$154,350Estimated Mortgage Balance
$9,650Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,032 /month
Positive
Cash Flow Estimate:
$344 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$239/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,042
$162,609
2025
$49,763
$112,846
$162,609
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,042
$162,609
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Van Dyk Mortgage Corp
Conventional
$166,840
No
First
May 20, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,350
$9,650
5%
94%
$1,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,001/mo
+$721/mo
12.6%
