$266,000
NAL Estimated Property Value17027 Cairnlassie Street, Houston, TX, 77084
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Dishwasher
Exterior
Lot Size6,299 sqft
Building Information
Year Built1983
Stories1
Garage Spaces2
Land Information
APN1141430010002
Lot Number2
SubdivisionGlencairn Village
Land UseResidential
Legal DescriptionLT 2 BLK 1 GLENCAIRN VILLAGE
Census Tract541603
Assessed Land Value$55,692
Assessed Improvement Value$201,387
Assessment Year2025
About this property
Beautiful 3 bedrooms and 2 baths in Glencairn! House has been updated all over. Granite counters in the kitchen and both bathroom were remodeled as well. A must see before is gone. Walking distance to Elementary School and less than five minutes from HEB... location, location!
Investor Tools
$266,000
Estimated Property Value
$246,624Estimated Mortgage Balance
$19,376Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$241/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,560
$257,079
2025
$55,692
$201,387
$257,079
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,560
$257,079
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$268,055
No
First
Feb 20, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$246,624
$19,376
7%
93%
$1,608/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,958/mo
+$82/mo
9.2%
