$230,208
NAL Estimated Property Value16358 Angel Island Ln, Houston, TX, 77053
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Oven
FlooringCarpet, Laminate, Tile
Exterior
Lot Size5,000 sqft
Building Information
Year Built2000
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2177-02-007-0310-907
Lot Number31
SubdivisionBriar Villa South Sec 2
Land UseResidential
Legal DescriptionBRIAR VILLA SOUTH SEC 2, BLOCK 7, LOT 31, (50 X 100) (BLUE RIDGE PARK)
Census Tract670201
Assessed Land Value$28,600
Assessed Improvement Value$201,608
Assessment Year2025
About this property
Newly remodelled 3 bedroom house with big bedrooms and closets. 17in ceramic tile on first floor, brand new laminate wood floor upstairs. New dishwasher and stove. One year old roof with 30 year shingles. Water heater was replaced last year with 12 year warranty model. Fresh paint inside and out. Good size fenced backyard with storage shed.
Investor Tools
$230,208
Estimated Property Value
$221,857Estimated Mortgage Balance
$8,351Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,381 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$126/month
$225/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$355
$230,208
2025
$28,600
$201,608
$230,208
No
Tax History
Year
Tax Paid
Assessed Value
2025
$355
$230,208
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Fha
$225,834
Yes
First
May 23, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,857
$8,351
3%
96%
$1,354/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,910/mo
$1,579/mo
+$331/mo
10.0%
