Last 24 Hours
$125,000
14031 Villagrove Dr, Houston, TX, 77049
$148,204 ARV
On Market
Just Added
3 Beds
2 Bath
1,425 Sq Ft
Single Family Residence
$87.72 / sqft
Built in 1950Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingBuilding Information
Year Built1995
Land Information
APN6000003020787
Land UseResidential
Legal Description1995 CMH/SANTA FE 16X76 HUD# HWC0219729 SER# CLWOO5274TX OWN LAND
Census Tract252202
Assessed Improvement Value$9,665
Assessment Year2025
About this property
Exceptional investment opportunity offering significant potential for renovation and value enhancement. This distressed single-family residence is being offered strictly AS-IS, with the seller making no repairs. Utilities are currently disconnected. The trailer located to the left of the residence is excluded from the sale. Buyer to independently verify all property details and complete all necessary due diligence.
Investor Tools
$0Estimated Mortgage Balance
$160,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$148,204
Rent-to-Value Ratio: 0.72%
Rent Estimate
$960 /month
Positive
Cash Flow Estimate:
$320 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$74/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$84
$9,665
2025
N/A
$9,665
$9,665
Yes (2021)
Tax History
Year
Tax Paid
Assessed Value
2024
$84
$9,665
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$160,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,770/mo
N/A
+$1,770/mo
13.3%
12.4%