$217,000
NAL Estimated Property Value1818 Merton Dr, Houston, TX, 77015
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher
FlooringCarpet, Laminate
Exterior
Lot Size6,251 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN1138330000004
Lot Number4
SubdivisionSterling Green
Land UseResidential
Legal DescriptionLT 4 BLK 2 STERLING GREEN SEC 7
Census Tract252304
Assessed Land Value$40,973
Assessed Improvement Value$147,419
Assessment Year2025
About this property
Great home for a first time home buyer, close to shopping centers, schools and major highways, this three bedroom two bath home offers a great open space and beautiful backyard to entertain.
Investor Tools
$217,000
Estimated Property Value
$138,785Estimated Mortgage Balance
$78,215Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,302 /month
Positive
Cash Flow Estimate:
$434 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$229/month
$280/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,664
$188,392
2025
$40,973
$147,419
$188,392
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,664
$188,392
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Panorama Mortgage Group Llc
Conventional
$151,125
No
First
Jan 25, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$138,785
$87,215
38%
64%
$907/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,187/mo
+$535/mo
9.5%
