Last 24 Hours
$139,000
NAL Estimated Property Value12821 Columbine Lane, Houston, TX, 77049
Off Market
3 Beds
2 Bath
938 Sq FtHighlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingExterior
Lot Size24,002 sqft
Building Information
Year Built1990
Land Information
APN0750070010038
Lot Number39
SubdivisionBeaumont Place
Land UseResidential
Legal DescriptionLT 39 & TR 38B BLK 1 BEAUMONT PLACE SEC 1
Census Tract232404
Assessed Land Value$132,000
Assessed Improvement Value$6,591
Assessment Year2025
About this property
Dont miss the oportunity to own over half acre. Conveniently located near old Highway 90 and new 90 cleared and ready to build you dream home.
Investor Tools
$139,000
Estimated Property Value
$132,218Estimated Mortgage Balance
$6,782Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$930 /month
Positive
Cash Flow Estimate:
$310 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$102/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$524
$138,591
2025
$132,000
$6,591
$138,591
No
Tax History
Year
Tax Paid
Assessed Value
2024
$524
$138,591
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Beach Cities Commercial Bank
Unknown
$135,000
No
First
Mar 12, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,218
$6,782
4%
95%
$810/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,770/mo
$810/mo
+$960/mo
15.3%
12.4%