$195,507
NAL Estimated Property Value15803 Willmore Lane, Houston, TX, 77489
Off Market
Property Lead Type:
Off-Market ListHigh EquityVacant Homes
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Oven
FlooringCarpet
Exterior
Lot Size9,408 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APN2150-04-001-0970-907
Lot Number97
SubdivisionBriargate Sec 4
Land UseResidential
Legal DescriptionBRIARGATE SEC 4, BLOCK 1, LOT 97
Census Tract670602
Assessed Land Value$72,001
Assessed Improvement Value$123,506
Assessment Year2025
About this property
Perfect Starter Home! Could also be a great investment opportunity. Features a formal room that could also be used as a study, cozy living room and kitchen/dining. New Granite in kitchen. Large Cul De Sac lot. Vacant and ready for new owner. Must See!
Investor Tools
$195,507
Estimated Property Value
$109,320Estimated Mortgage Balance
$86,187Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,173 /month
Positive
Cash Flow Estimate:
$391 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$185/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,247
$195,507
2025
$72,001
$123,506
$195,507
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,247
$195,507
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City First Mortgage Services Llc
Fha
$127,594
Yes
First
Mar 29, 2019
Apr 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,320
$86,187
44%
56%
$765/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$915/mo
+$1,275/mo
13.4%
