$244,000
NAL Estimated Property Value12738 Beatrice Terrace Drive, Humble, TX, 77346
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher, Washer/Dryer
FlooringCarpet, Tile
Exterior
Lot Size2,574 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1411120020090
Lot Number90
Land UseResidential
Legal DescriptionLT 90 BLK 2 BALMORAL SEC 19
Census Tract250408
Assessed Land Value$38,810
Assessed Improvement Value$196,670
Assessment Year2025
About this property
Pristine townhouse in Balmoral is perfect for those looking for a charming History Maker home. Enjoy the lifestyle of Balmoral and its crystal-clear lagoon in this low-maintenance home. The living room, dining room, and kitchen are all located on the main floor, while all the bedrooms and the utility room are upstairs. It is conveniently located near Beltway 8, shopping, dining, and George Bush International Airport.
Investor Tools
$244,000
Estimated Property Value
$241,881Estimated Mortgage Balance
$2,119Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$264/month
$848/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,950
$235,480
2025
$38,810
$196,670
$235,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,950
$235,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$245,471
Yes
First
Jul 15, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,881
$2,119
0%
99%
$1,472/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,290/mo
$2,320/mo
$-30/mo
11.3%
