$329,590
NAL Estimated Property Value16927 Lake Willowby Ln, Houston, TX, 77044
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,433 sqft
Building Information
Year Built2013
Garage Spaces2
Land Information
APN1309880030012
Lot Number12
SubdivisionWaters Edge Amend
Land UseResidential
Legal DescriptionLT 12 BLK 3 WATERS EDGE SEC 7 AMEND
Census Tract252003
Assessed Land Value$70,879
Assessed Improvement Value$258,711
Assessment Year2025
About this property
Beautiful, well maintained one story in Waters Edge! From the brick and stone elevation, to the upgraded wood flooring, crown molding, split floor plan, open concept, gorgeous cabinetry, granite counters, double ovens, gaslog fireplace, bay windows in the Primary Bedroom, large Walk In Closets, to the covered back patio, YOU'RE GOING TO LOVE THIS HOME! Make a showing appointment today, because this gem isn't going to last!
Investor Tools
$329,590
Estimated Property Value
$333,341Estimated Mortgage Balance
$329,590Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,978 /month
Positive
Cash Flow Estimate:
$659 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$457/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,841
$329,590
2025
$70,879
$258,711
$329,590
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,841
$329,590
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$343,561
Yes
First
Sep 16, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$333,341
N/A
0%
101%
$2,060/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$3,160/mo
$-1,000/mo
7.9%
