$671,000
NAL Estimated Property Value14327 Kingston Falls Ln, Humble, TX, 77396
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Convection Oven, Double Oven, Gas Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Lot Size11,565 sqft
Building Information
Year Built2007
Garage Spaces3
Land Information
APN1290470010013
Lot Number13
SubdivisionFall Creek
Land UseResidential
Legal DescriptionLT 13 BLK 1 FALL CREEK SEC 31
Census Tract232202
Assessed Land Value$99,510
Assessed Improvement Value$534,324
Assessment Year2025
Investor Tools
$671,000
Estimated Property Value
$555,881Estimated Mortgage Balance
$115,119Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,350 /month
Positive
Cash Flow Estimate:
$1,450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$619/month
$1,090/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,075
$633,834
2025
$99,510
$534,324
$633,834
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,075
$633,834
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Usa Mortgage Inc
Conventional
$571,120
No
First
Nov 4, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$555,881
$111,119
16%
83%
$3,425/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$4,515/mo
$-2,075/mo
4.4%
