$160,000
NAL Estimated Property Value134 E Rocky Creek Road, Houston, TX, 77076
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,991 sqft
Building Information
Year Built1955
Stories1
Garage Spaces1
Land Information
APN0830510000135
Lot Number135
SubdivisionAirline Manor
Land UseResidential
Legal DescriptionLT 135 BLK 6 AIRLINE MANOR
Census Tract221501
Assessed Land Value$39,879
Assessed Improvement Value$120,121
Assessment Year2025
About this property
Adorable 3 bedroom home close to I-45 and Parker; easy commute. HVAC replaced 2022, roof 2015
Investor Tools
$160,000
Estimated Property Value
$123,000Estimated Mortgage Balance
$37,000Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$960 /month
Positive
Cash Flow Estimate:
$320 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$354/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,446
$160,000
2025
$39,879
$120,121
$160,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,446
$160,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zeus Mortgage Ltd
Conventional
$128,000
No
First
Mar 29, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$123,000
$37,000
23%
77%
$768/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$768/mo
+$954/mo
12.9%
