$268,000
NAL Estimated Property Value13806 Dentwood Dr, Houston, TX, 77014
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Free-Standing Range, Gas Range, Dishwasher
FlooringCarpet, Tile, Vinyl, Wood
Exterior
Lot Size5,253 sqft
Building Information
Year Built1991
Stories2
Garage Spaces2
Land Information
APN1151360060027
Lot Number27
SubdivisionCranbrook
Land UseResidential
Legal DescriptionLT 27 BLK 6 CRANBROOK SEC 1
Census Tract550404
Assessed Land Value$42,944
Assessed Improvement Value$205,486
Assessment Year2025
About this property
4 bedroom, 2.5 bath, 2 garage house with fresh paint in & out and new carpet. The interior boasts a large family room with fireplace and a large primary bedroom with attached bath featuring two lavatory sinks, a walk-in closet, shower, and whirlpool tub. The rear yard is fenced with a concrete patio.
Investor Tools
$268,000
Estimated Property Value
$238,072Estimated Mortgage Balance
$29,928Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,619 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$264/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,822
$248,430
2025
$42,944
$205,486
$248,430
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,822
$248,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Community Cu Of Houston
Conventional
$256,405
No
First
Jul 15, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,072
$29,928
11%
89%
$1,538/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,988/mo
+$238/mo
10.0%
