$261,730
NAL Estimated Property Value16702 Espinosa Drive, Houston, TX, 77083
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringVinyl
Exterior
Lot Size6,137 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5040-01-005-0010-907
Lot Number1
SubdivisionMission West Sec 1
Land UseResidential
Legal DescriptionMISSION WEST SEC 1, BLOCK 5, LOT 1
Census Tract672603
Assessed Land Value$74,619
Assessed Improvement Value$187,920
Assessment Year2025
Investor Tools
$261,730
Estimated Property Value
$346,875Estimated Mortgage Balance
$261,730Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,570 /month
Positive
Cash Flow Estimate:
$523 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$307/month
$330/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,380
$261,730
2025
$74,619
$187,920
$262,539
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,380
$261,730
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
J S C Federal Credit Union
Credit Line (Revolving) / Heloc
$185,000
No
First
Jan 27, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$346,875
N/A
0%
133%
$2,124/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,454/mo
$-732/mo
7.9%
