$327,000
NAL Estimated Property Value13022 Wortham Brook Ln, Houston, TX, 77065
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,691 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1251090020004
Lot Number4
SubdivisionWortham Falls
Land UseResidential
Legal DescriptionLT 4 BLK 2 WORTHAM FALLS SEC 3
Census Tract552102
Assessed Land Value$66,519
Assessed Improvement Value$259,736
Assessment Year2025
About this property
Don't miss out on this two story, 4 bedroom, 2.5 bath home in Wortham Falls subdivision! Great floorplan! Zoned to Cy-Fair ISD. Easy access to Hwy 290, FM 1960, and Beltway 8. Give us a call for a private showing!
Investor Tools
$327,000
Estimated Property Value
$332,109Estimated Mortgage Balance
$327,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,040 /month
Positive
Cash Flow Estimate:
$680 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$332/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,343
$326,255
2025
$66,519
$259,736
$326,255
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,343
$326,255
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Fha
$333,841
Yes
First
Jun 14, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$332,109
N/A
0%
102%
$2,104/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$2,579/mo
$-79/mo
9.2%
