$275,000
NAL Estimated Property Value12827 Ilderton Dr, Humble, TX, 77346
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size4,800 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1406800020005
Lot Number5
Land UseResidential
Legal DescriptionLT 5 BLK 2 BALMORAL SEC 17
Census Tract250408
Assessed Land Value$55,200
Assessed Improvement Value$213,180
Assessment Year2025
About this property
Beautiful POLARIS floor plan with open concept Kitchen/Dining combo with Gorgeous granite kitchen counter tops with 36” cabinets with crown molding. This home comes with high master bath counter tops, covered patio side of home. TILE ON FIRST FLOOR in family/breakfast. Enlarged shower only in master.
Investor Tools
$275,000
Estimated Property Value
$223,142Estimated Mortgage Balance
$51,858Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$289/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,098
$268,380
2025
$55,200
$213,180
$268,380
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,098
$268,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broker Solutions Inc
Conventional
$245,757
No
First
Jul 30, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$223,142
$46,858
17%
81%
$1,474/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,290/mo
$2,224/mo
+$66/mo
10.0%
