$277,000
NAL Estimated Property Value12614 Pelican Bay Dr, Houston, TX, 77038
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size5,789 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN1376100020020
Lot Number20
Land UseResidential
Legal DescriptionLT 20 BLK 2 FORESTWOOD SEC 6
Census Tract533804
Assessed Land Value$38,603
Assessed Improvement Value$214,929
Assessment Year2025
About this property
Step inside this vibrant and spacious 4-bedroom, 2.5 bathroom home, built in 2018, boast 2,139 sqft of living space. Outside, the landscape yard provides the perfect backdrop for outdoor gatherings or quiet moments of reflection. With its colorful charm and spacious layout, this home is ready to welcome its new owners. Schedule your tour today, it won't last long.
Investor Tools
$277,000
Estimated Property Value
$165,431Estimated Mortgage Balance
$111,569Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$281/month
$110/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,981
$253,532
2025
$38,603
$214,929
$253,532
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,981
$253,532
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
East West Bank
Conventional
$191,805
No
First
Jun 10, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,431
$113,569
40%
60%
$1,150/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,260/mo
+$966/mo
9.6%
