$299,000
NAL Estimated Property Value14902 Wellman Ln, Houston, TX, 77060
Off Market
Highlights
Interior
Exterior
Lot Size6,826 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN0991170000006
Lot Number6
SubdivisionGreen Ridge North
Land UseResidential
Legal DescriptionLT 6 BLK 3 GREEN RIDGE NORTH SEC 1
Census Tract222505
Assessed Land Value$35,406
Assessed Improvement Value$259,847
Assessment Year2025
About this property
Lot For Sale Cleared and ready to build a new single family home in an established neighborhood.
Investor Tools
$299,000
Estimated Property Value
$201,932Estimated Mortgage Balance
$97,068Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$161/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$437
$295,253
2025
$35,406
$259,847
$295,253
No
Tax History
Year
Tax Paid
Assessed Value
2024
$437
$295,253
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Silver Hill Financial Llc
Building Or Construction Loan
$206,500
No
First
Feb 6, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,932
$103,068
33%
68%
$1,239/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,239/mo
+$987/mo
8.9%
