$465,000
NAL Estimated Property Value15810 Graham Spring Ln, Houston, TX, 77044
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Dishwasher
Exterior
Lot Size9,152 sqft
Building Information
Year Built2015
Garage Spaces2
Land Information
APN1342100010003
Lot Number3
SubdivisionSummerwood
Land UseResidential
Legal DescriptionLT 3 BLK 1 SUMMERWOOD SEC 33
Census Tract252002
Assessed Land Value$77,094
Assessed Improvement Value$387,906
Assessment Year2025
Investor Tools
$465,000
Estimated Property Value
$249,213Estimated Mortgage Balance
$215,787Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,790 /month
Positive
Cash Flow Estimate:
$930 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$402/month
$882/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,495
$465,000
2025
$77,094
$387,906
$465,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,495
$465,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$275,000
No
First
Jun 18, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$249,213
$215,787
46%
54%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,790/mo
$2,531/mo
+$259/mo
7.2%
