$175,000
NAL Estimated Property Value12826 Sandrock Dr, Houston, TX, 77048
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size5,776 sqft
Building Information
Year Built1983
Stories1
Garage Spaces1
Land Information
APN1126080000060
Lot Number60
SubdivisionKing Estates
Land UseResidential
Legal DescriptionLT 60 BLK 5 KING ESTATES SEC 4
Census Tract331603
Assessed Land Value$34,650
Assessed Improvement Value$118,679
Assessment Year2025
Investor Tools
$175,000
Estimated Property Value
$157,489Estimated Mortgage Balance
$17,511Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$204/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,572
$153,329
2025
$34,650
$118,679
$153,329
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,572
$153,329
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Fha
$162,011
Yes
First
Oct 11, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,489
$22,511
12%
90%
$992/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$992/mo
+$730/mo
11.8%
