$244,000
NAL Estimated Property Value12766 Landon Light Ln, Houston, TX, 77038
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size5,563 sqft
Building Information
Year Built2020
Garage Spaces1
Land Information
APN1411650010017
Lot Number17
Land UseResidential
Legal DescriptionLT 17 BLK 1 FORESTWOOD SEC 8
Census Tract533804
Assessed Land Value$38,545
Assessed Improvement Value$185,065
Assessment Year2025
Investor Tools
$244,000
Estimated Property Value
$158,525Estimated Mortgage Balance
$85,475Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,464 /month
Positive
Cash Flow Estimate:
$488 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$254/month
$295/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,832
$223,610
2025
$38,545
$185,065
$223,610
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,832
$223,610
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Unknown
$177,711
No
First
Oct 26, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,525
$80,475
33%
65%
$1,066/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,361/mo
+$361/mo
8.5%
