$257,000
NAL Estimated Property Value12719 Gotham Dr, Houston, TX, 77089
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
FlooringTile, Vinyl
Exterior
Lot Size7,410 sqft
Building Information
Year Built1971
Stories1
Land Information
APN1041710000005
Lot Number5
SubdivisionScarsdale
Land UseResidential
Legal DescriptionLT 5 BLK 9 SCARSDALE SEC 2
Census Tract350500
Assessed Land Value$42,705
Assessed Improvement Value$201,547
Assessment Year2025
About this property
NO HOA AND LOW TAXES!! Come check out this diamond in the rough! This ranch style home located in Scarsdale has so much potential! The garage conversion can double as a huge Primary Suite or living area. Kitchen has recent cabinets and granite counters! This home is close to major transportation arteries for easy commutes as well as close to local commerce and schools! Priced to sell! Call me for a private showing!
Investor Tools
$257,000
Estimated Property Value
$249,748Estimated Mortgage Balance
$7,252Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,542 /month
Positive
Cash Flow Estimate:
$514 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$363/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,075
$244,252
2025
$42,705
$201,547
$244,252
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,075
$244,252
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$259,900
No
First
Mar 29, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$249,748
$8,252
3%
97%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,790/mo
$1,559/mo
+$231/mo
8.4%
