$420,000
NAL Estimated Property Value15802 Glascorri Drive, Humble, TX, 77396
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Microwave, Dishwasher
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Lot Size6,456 sqft
Building Information
Year Built2022
Garage Spaces1
Land Information
APN1445860040008
Lot Number8
Land UseResidential
Legal DescriptionLT 8 BLK 4 BALMORAL SEC 26
Census Tract250408
Assessed Land Value$63,530
Assessed Improvement Value$329,761
Assessment Year2025
About this property
New Construction- Chesmar Homes ""Sawyer” Plan. Two Story | 4 Bedrooms | 3 Baths | Study | Game Room | Optional: Fireplace | 2 Car Garage |Covered Patio. Aug/Sept completion, photos are representative.
Investor Tools
$420,000
Estimated Property Value
$382,195Estimated Mortgage Balance
$37,805Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,590 /month
Positive
Cash Flow Estimate:
$863 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$491/month
$1,330/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,792
$393,291
2025
$63,530
$329,761
$393,291
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,792
$393,291
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wings Financial Cu
Conventional
$410,150
No
First
Sep 14, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$382,195
$37,805
9%
91%
$2,460/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$3,790/mo
$-830/mo
8.5%
