$264,000
1702 Whispering Forest Dr, Houston, TX, 77339
$305,778 ARV
On Market
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size11,835 sqft
Building Information
Year Built1998
Garage Spaces2
Land Information
APN1189060010027
Lot Number27
SubdivisionKingwood Place Village
Land UseResidential
Legal DescriptionLT 27 BLK 1 KINGWOOD PLACE VILLAGE SEC 5
Census Tract251100
Assessed Land Value$74,001
Assessed Improvement Value$288,244
Assessment Year2025
About this property
This 4-bedroom, 2.5-bath home sits on a spacious cul-de-sac lot and is full of potential. Designed for both style and functionality, it features a nicely sized fenced backyard, perfect for relaxing or entertaining. Conveniently close to Kingwood and Humble amenities, schools and Interstate 69, this property is being sold as-is.
Investor Tools
$201,720Estimated Mortgage Balance
$160,525Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$305,777
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,173 /month
Positive
Cash Flow Estimate:
$724 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$425/month
$609/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,293
$362,245
2025
$74,001
$288,244
$362,245
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,293
$362,245
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Village Capital & Investment Llc
Va
$223,024
Yes
First
Aug 24, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,720
$160,525
44%
56%
$1,338/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,947/mo
+$723/mo
8.8%
