NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$342,000

NAL Estimated Property Value

12926 Westhorpe Dr, Houston, TX, 77077

Off Market

4 Beds

2 Bath

1,968 Sq Ft

Single Family Residence

$162.6 / sqft

Built in 1970

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Dryer, Refrigerator, Washer

FlooringLaminate, Tile

Exterior

Lot Size7,706 sqft

Building Information

Year Built1970

Stories1

Garage Spaces2

Land Information

APN1000340000012

Lot Number12

SubdivisionAshford West

Land UseResidential

Legal DescriptionLT 12 & TR 13A BLK 5 ASHFORD WEST SEC 1

Census Tract451401

Assessed Land Value$112,125

Assessed Improvement Value$188,124

Assessment Year2025

About this property

This is a gem of a single story home on quiet street with very little traffic. Walking distance to good schools, shopping, and the Energy Corridor. Popular neighborhood with community pool. Replaced windows, new paint throughout, section of sewer line replaced, duck work 2011, water heater 2017, Osmosis Water Filter 2018, microwave, recent stainless refrigerator, washer/dryer stay. Nice kitchen with granite counter tops with tile backsplash, wood cabinets, two pantries and breakfast room. Living room and dining room leveled so there is no step-down. Covered back patio with private, serene, fenced backyard large enough for a pool and detached, two car garage.

Investor Tools

$342,000

Estimated Property Value

$225,144Estimated Mortgage Balance

$116,856Estimated Equity

34% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,052 /month

Positive

Cash Flow Estimate:

$684 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$516/month

$600/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,483

$300,249

2025

$112,125

$188,124

$300,249

Tax History

Year

Tax Paid

Assessed Value

2024

$4,483

$300,249

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Beeline Loans Inc

Conventional

$227,800

First

Sep 24, 2025

Oct 2040

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$225,144

$116,856

34%

66%

$1,366/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$1,966/mo

+$914/mo

10.1%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area