$255,699
NAL Estimated Property Value12538 Prosperity River Ct, Houston, TX, 77072
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size3,184 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1254260020075
Lot Number75
SubdivisionAshford Gardens
Land UseResidential
Legal DescriptionLT 75 BLK 2 ASHFORD GARDENS
Census Tract452802
Assessed Land Value$49,686
Assessed Improvement Value$206,013
Assessment Year2025
About this property
Welcome to a two-story home, with 3 bedrooms, and 2-1/2 baths. The kitchen opens to the dining room and spacious living room. The home is located in the heart of Chinatown or the International District, very convenient to many Supermarkets, Banks, Auto Shops, Restaurants, Library. Additional information: Roof was replaced in October 2022, AC indoor evaporator coil February 2023.
Investor Tools
$255,699
Estimated Property Value
$95,462Estimated Mortgage Balance
$160,237Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,534 /month
Positive
Cash Flow Estimate:
$511 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$370/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,162
$255,699
2025
$49,686
$206,013
$255,699
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,162
$255,699
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Huong Minht T Huyn Etal
Purchase Money Mortgage
$100,000
No
First
Nov 30, 2023
Dec 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$95,462
$160,237
62%
37%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$875/mo
+$847/mo
8.1%
