$256,158
NAL Estimated Property Value13714 Cologne Dr, Houston, TX, 77065
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size8,999 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN1069890000036
Lot Number36
SubdivisionBonaire
Land UseResidential
Legal DescriptionLT 36 BLK 1 BONAIRE SEC 1 R/P
Census Tract552103
Assessed Land Value$56,448
Assessed Improvement Value$199,710
Assessment Year2025
About this property
Come see this Beautifully remodeled 3 bedroom 2 bathroom home in the lovely Bonaire subdivision, this home has been totally made over, from new paint inside and out to new vinyl flooring throughout as well as carpet! The Primary bathroom has been redone with an oversized master shower beautifully tiled and matching new granite as well as the kitchen. With a large living space and painted fireplace to match the kitchen cabinets, this lovely home also sits on a large lot with an additional 18X20 building as well as the 2 car garage.
Investor Tools
$256,158
Estimated Property Value
$235,608Estimated Mortgage Balance
$20,550Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,537 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$233/month
$280/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,514
$256,158
2025
$56,448
$199,710
$256,158
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,514
$256,158
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Fha
$240,562
Yes
First
Mar 16, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$235,608
$20,550
8%
92%
$1,501/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,940/mo
$1,781/mo
+$159/mo
9.1%
