$214,140
NAL Estimated Property Value13526 Forest Gully, Houston, TX, 77067
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size3,197 sqft
Building Information
Year Built2003
Garage Spaces1
Land Information
APN1230500040003
Lot Number3
SubdivisionNorthborough Village
Land UseResidential
Legal DescriptionLT 3 BLK 4 NORTHBOROUGH VILLAGE SEC 1
Census Tract550202
Assessed Land Value$38,093
Assessed Improvement Value$176,047
Assessment Year2025
About this property
Great 3 bedrooms, 2.5 bathrooms, 1 car garage home with open floor plan and remodeled kitchen with granite countertops and back splash perfect for entertainment. Small quiet neighborhood close to the I-45. Spacious master bedroom, double sinks, separate tub and shower, ceiling fans. Solar panels that deliver a very low cost of energy bills.
Investor Tools
$214,140
Estimated Property Value
$168,219Estimated Mortgage Balance
$45,921Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,285 /month
Positive
Cash Flow Estimate:
$428 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$336/month
$330/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,961
$214,140
2025
$38,093
$176,047
$214,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,961
$214,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Fha
$178,703
Yes
First
Jun 9, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,219
$45,921
21%
79%
$1,112/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,442/mo
+$280/mo
9.6%
