$344,000
NAL Estimated Property Value12807 Westella Dr, Houston, TX, 77077
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,684 sqft
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APN1000350000030
Lot Number30
SubdivisionAshford West
Land UseResidential
Legal DescriptionLT 30 BLK 6 ASHFORD WEST SEC 1
Census Tract451401
Assessed Land Value$111,983
Assessed Improvement Value$219,958
Assessment Year2025
About this property
This 3 bed, 2 bath home is in a nice quit and cozy neighborhood. With lots of space and a an open kitchen that opens into a cozy living room, this home has a ton of potential. Nice sized enclosed back yard with tons of potential as well. Looking for someone who wants to brush this property up and call this home and make some $$$. Property to be sold as is. Buyer and buyers agent to verify all details.
Investor Tools
$344,000
Estimated Property Value
$240,666Estimated Mortgage Balance
$103,334Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,064 /month
Positive
Cash Flow Estimate:
$688 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$522/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,550
$331,941
2025
$111,983
$219,958
$331,941
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$4,550
$331,941
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Preferred Home Lending Llc
Conventional
$256,000
No
First
Feb 28, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$240,666
$101,334
29%
70%
$1,535/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$1,535/mo
+$695/mo
7.8%
