$209,000
NAL Estimated Property Value12771 Fern Forest Drive, Houston, TX, 77044
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Exterior
Lot Size6,599 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN1056420000013
Lot Number13
SubdivisionParkway Forest
Land UseResidential
Legal DescriptionLT 13 BLK 6 PARKWAY FOREST SEC 1
Census Tract232305
Assessed Land Value$49,920
Assessed Improvement Value$142,613
Assessment Year2025
About this property
PRICED TO SELL....Lovely home in great established neighborhood featuring 3/2/2 with vaulting ceiling with beams, beautiful all tile flooring, granite countertops, ceiling fan in all bedroom, fully fenced backyard, freshly painted interior, large 2 car attached garage and more. Come see it today before it's gone tomorrow.
Investor Tools
$209,000
Estimated Property Value
$153,750Estimated Mortgage Balance
$55,250Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,254 /month
Positive
Cash Flow Estimate:
$418 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$214/month
$189/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,527
$192,533
2025
$49,920
$142,613
$192,533
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,527
$192,533
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vudwyer Properties Llc
Purchase Money Mortgage
$160,000
No
First
Mar 22, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,750
$55,250
26%
74%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$1,149/mo
+$1,011/mo
12.4%
