$220,000
NAL Estimated Property Value14806 Waterside Dr, Houston, TX, 77015
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size6,612 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN1138340000002
Lot Number2
SubdivisionSterling Green
Land UseResidential
Legal DescriptionLT 2 BLK 3 STERLING GREEN SEC 7
Census Tract252304
Assessed Land Value$41,218
Assessed Improvement Value$134,922
Assessment Year2025
About this property
Welcome to your new home! This 3 bed 2 bath spacious home is waiting for its new owner! The open living room and kitchen area is convenient for cooking and entertaining your guests. Numerous upgrades including granite countertops, stainless steel dishwasher, stainless steel stove, stainless steel microwave, new carpet and luxury vinyl plank, and exterior and interior updates! Don't miss this incredible opportunity for your new home!
Investor Tools
$220,000
Estimated Property Value
$441,395Estimated Mortgage Balance
$220,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,349 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$183/month
$270/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,097
$176,140
2025
$41,218
$134,922
$176,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,097
$176,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Unknown
$8,837
No
First
Mar 31, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$441,395
N/A
0%
201%
$2,703/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,973/mo
$-1,251/mo
9.4%
