$345,000
12875 Westella Dr, Houston, TX, 77077
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,928 sqft
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APN1000350000013
Lot Number13
SubdivisionAshford West
Land UseResidential
Legal DescriptionLT 13 BLK 6 ASHFORD WEST SEC 1
Census Tract451401
Assessed Land Value$113,813
Assessed Improvement Value$170,587
Assessment Year2025
About this property
ATTENTION INVESTORS: BUSINESS OPPORTUNITY!! This recently upgraded construction is a special opportunity of buy to rent and it is located in the middle of one of the hottest market area: Energy Corridor!! Three bedrooms, two bathrooms, High ceiling living room with gas-log fireplace. Home includes luxury vinyl wood flooring throughout, and ceramic or porcelain tile in wet areas. Windows have been upgraded to vinyl and roofing shingles are brand new. Front door to the side gives a private spot to enjoy afternoon breeze. No MUD
Investor Tools
$385,002Estimated Mortgage Balance
$284,400Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,070 /month
Positive
Cash Flow Estimate:
$690 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$407/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,464
$284,400
2025
$113,813
$170,587
$284,400
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,464
$284,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Boomerang Acceptance Llc
Unknown
$193,622
No
First
Jan 15, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$385,002
N/A
0%
135%
$2,322/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$2,322/mo
$-92/mo
9.4%
