$214,000
NAL Estimated Property Value1645 Nichole Woods Dr, Houston, TX, 77047
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Dishwasher
FlooringCarpet
Exterior
Lot Size2,465 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1268000010021
Lot Number21
SubdivisionCity Park
Land UseResidential
Legal DescriptionLT 21 BLK 1 CITY PARK SEC 3
Census Tract330901
Assessed Land Value$32,712
Assessed Improvement Value$167,872
Assessment Year2025
About this property
Beautiful home located inside of desired City Park. Features an island kitchen that opens up to the family room. Quiet, peaceful community. Schedule a showing today!
Investor Tools
$214,000
Estimated Property Value
$245,887,435Estimated Mortgage Balance
$214,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,284 /month
Positive
Cash Flow Estimate:
$428 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$464/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,503
$200,584
2025
$32,712
$167,872
$200,584
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,503
$200,584
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Goldman Sachs Mortgage Company
Commercial
$267,752,000
No
First
Jan 28, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,887,435
N/A
0%
114901%
$1,605,309/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,606,009/mo
$-1,604,009/mo
11.2%
