$225,000
NAL Estimated Property Value13220 Trail Hollow Drive, Houston, TX, 77079
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher, Oven
Exterior
Exterior FeaturesCourtyard
Building Information
Year Built1968
Stories2
Land Information
APN1144500080014
SubdivisionGeorgetown T/H Ph 3
Land UseResidential
Legal DescriptionUNIT 14 BLDG KK .001990 INT COMMON LAND & ELE GEORGETOWN T/H PH 3
Census Tract450100
Assessed Land Value$42,372
Assessed Improvement Value$180,638
Assessment Year2025
About this property
Court yard view point 2 story Townhome_2 bedrooms 2&1/2 Bath_ All bedroom upstairs and split unit _Sliding Patio Door to back yard _ Assigned 2 car carports_ Tile and Laminated flooring_ Full size Washer & Dryer in House and included in Sale _ Convenient Location to I-10 Freeway and Beltway 8 _ Close to City Centre and Memorial Mall and Memorial Hermann Hospital_Rummell Creek Elementary & Memorial Middle School_ Price to Sell and AS-IS !
Investor Tools
$225,000
Estimated Property Value
$167,657Estimated Mortgage Balance
$57,343Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$268/month
$460/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,090
$223,010
2025
$42,372
$180,638
$223,010
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,090
$223,010
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The City National Bank Of Colorado City
Purchase Money Mortgage
$175,920
No
First
Oct 13, 2023
Nov 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,657
$57,343
25%
75%
$1,055/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$1,515/mo
+$85/mo
8.5%
