$233,000
NAL Estimated Property Value1567 Nichole Woods Dr, Houston, TX, 77047
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size2,470 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1259630010061
Lot Number61
SubdivisionCity Park
Land UseResidential
Legal DescriptionLT 61 BLK 1 CITY PARK SEC 2
Census Tract330901
Assessed Land Value$32,474
Assessed Improvement Value$188,911
Assessment Year2025
About this property
This is a great, unit bring your clients to see this home. Gorgeous 2 story home with 4 bedrooms 2/1 bath,primary bedroom located on the first level. Nestled in City Park subdivision with easy access to major highways. Perfect for first time home buyers or even Investors looking for Ready to go Rentals under 200K!! This home comes complete with all kitchen appliances, washer/dryer and hardwood flooring in primary bedroom.
Investor Tools
$233,000
Estimated Property Value
$149,775Estimated Mortgage Balance
$83,225Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,398 /month
Positive
Cash Flow Estimate:
$466 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$334/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,844
$221,385
2025
$32,474
$188,911
$221,385
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,844
$221,385
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wolfe Financial Inc
Conventional
$167,902
No
First
Oct 2, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,775
$81,225
35%
64%
$1,007/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,590/mo
$1,707/mo
+$883/mo
13.3%
