$78,000
12427 W Village Dr Unit B, Houston, TX, 77039
On Market
Property Lead Type:
Must-SellDeal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size1,917 sqft
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN1064480100002
SubdivisionPine Village North T/H
Land UseResidential
Legal DescriptionUNIT B BLK 10 PINE VILLAGE NORTH T/H SEC 1
Census Tract232100
Assessed Land Value$23,836
Assessed Improvement Value$88,460
Assessment Year2025
About this property
Incredible investment opportunity for both investors or owner occupants. This 3 bedroom townhome has a great layout for maximum space usage. Downstairs is fully tiled with a large living room, half back and spacious dining area that is open to the kitchen. There is a small patio for outdoor grilling & chilling and indoor laundry area. Upstairs you'll find all 3 bedrooms, a full bathroom in the hallway and private bathroom in the primary suite. This home also offers a full size 2 car garage.
Investor Tools
$91,184Estimated Mortgage Balance
$21,112Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$674 /month
Positive
Cash Flow Estimate:
$225 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$95/month
$168/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$582
$112,296
2025
$23,836
$88,460
$112,296
No
Tax History
Year
Tax Paid
Assessed Value
2024
$582
$112,296
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Unknown
$96,000
No
First
Aug 14, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,184
$21,112
18%
81%
$576/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$744/mo
+$563/mo
14.0%
