$186,000
NAL Estimated Property Value17129 Beaver Springs Dr # 10, Houston, TX, 77090
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Washer/Dryer
FlooringCarpet, Tile
Exterior
Lot Size1,943 sqft
Building Information
Year Built1978
Stories2
Land Information
APN1063750020008
SubdivisionPonderosa Village T/H Ph 1
Land UseResidential
Legal DescriptionTR 10H PONDEROSA VILLAGE T/H PH 1
Census Tract553102
Assessed Land Value$29,013
Assessed Improvement Value$142,842
Assessment Year2025
About this property
BEAUTIFUL WELL KEPT 2 STORY TOWNHOME WITH ENCLOSED PATIO AND, GREAT AREA FOR HERBS, VEGETABLE GARDEN AND FLOWER BEDS. DETTACHED CARPORT & STORAGE SHED.BEAUTIFUL ELEVATION & LOCATED AT A VERY ATTRACTIVE STREET WITH MATURE TREES.ALL BEDROOMS UP.SPACIOUS BEDROOMS. New Carpet,New Paint all Throughout. OPEN FLOOR PLAN, FORMAL DINING, FORMAL LIVING W/FIRE PLACE AND DEN.PLENTY OF CLOSETS SPACE, MINI-BLINDS.
Investor Tools
$186,000
Estimated Property Value
$171,722Estimated Mortgage Balance
$14,278Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,116 /month
Positive
Cash Flow Estimate:
$372 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$99/month
$246/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$261
$171,855
2025
$29,013
$142,842
$171,855
No
Tax History
Year
Tax Paid
Assessed Value
2024
$261
$171,855
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$179,586
Yes
First
Dec 22, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,722
$38,278
18%
92%
$1,077/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,790/mo
$1,323/mo
+$467/mo
11.5%
