Last 24 Hours
$180,206
NAL Estimated Property Value13042 Crystal Cove Dr, Houston, TX, 77044
Off Market
2 Beds
2 Bath
1,084 Sq Ft
$170.66 / sqft
Built in 1980Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size8,268 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN1116180000011
SubdivisionParkway Forest
Land UseResidential
Legal DescriptionTRS 8B & 9 BLK 11 PARKWAY FOREST SEC 4
Census Tract232306
Assessed Land Value$51,254
Assessed Improvement Value$128,952
Assessment Year2025
About this property
Welcome home to this cozy, 2 bed, 2 bath home in Parkway Forest. So many possibilities to make this home your own or a great investment opportunity. Open interior has fresh, neutral paint. Private back yard with space to make it your own. Close to schools, Shopping, Belt way and the new 90 Freeway.
Investor Tools
$180,206
Estimated Property Value
$166,719Estimated Mortgage Balance
$13,487Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$213/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,650
$180,206
2025
$51,254
$128,952
$180,206
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,650
$180,206
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$171,830
Yes
First
Sep 24, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,719
$13,487
7%
93%
$1,031/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,281/mo
+$359/mo
10.9%
12.4%