$244,147
NAL Estimated Property Value12667 Ashford River, Houston, TX, 77072
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size4,286 sqft
Building Information
Year Built2005
Garage Spaces1
Land Information
APN1254260010007
Lot Number7
SubdivisionAshford Gardens
Land UseResidential
Legal DescriptionLT 7 BLK 1 ASHFORD GARDENS
Census Tract452802
Assessed Land Value$57,375
Assessed Improvement Value$186,772
Assessment Year2025
About this property
For investors only. This home is currently occupied on a month to month lease and has been well maintained by the existing tenant for the past 8+ years. Roof is from 2017, AC condenser from 2017, exterior siding was replaced and painted 2022. Please do not disturb tenant. Showings are only allowed with an accepted contract and EM deposit. Current lease is at $1600 per month. Cash or conventional offers only.
Investor Tools
$244,147
Estimated Property Value
$176,976Estimated Mortgage Balance
$67,171Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,465 /month
Positive
Cash Flow Estimate:
$488 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$342/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,888
$244,147
2025
$57,375
$186,772
$244,147
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,888
$244,147
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$192,000
No
First
Mar 16, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,976
$67,171
27%
72%
$1,152/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,427/mo
+$799/mo
10.9%
