$407,891
NAL Estimated Property Value18718 Racquet Sports Way, Humble, TX, 77346
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size8,398 sqft
Building Information
Year Built2003
Garage Spaces1
Land Information
APN1178250390005
Lot Number5
SubdivisionTrophy Village
Land UseResidential
Legal DescriptionLT 5 BLK 39 TROPHY VILLAGE WALDEN ON LAKE HOUSTON PH 6
Census Tract250404
Assessed Land Value$67,200
Assessed Improvement Value$340,691
Assessment Year2025
About this property
Fully renovated from top to bottom, situated in Humble’s Walden community stands out as the most updated property in the neighborhood. Almost 3,500 sqft of space that feels brand new—modern kitchen, redesigned bathrooms, new flooring, and a bright, open layout that’s perfect for entertaining or relaxing with family. Sitting on an 8,400 sqft lot, it’s got the right balance of privacy and convenience—close to top-rated schools, golf, tennis, parks, and shopping.
Investor Tools
$407,891
Estimated Property Value
$365,187Estimated Mortgage Balance
$42,704Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,447 /month
Positive
Cash Flow Estimate:
$816 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$221/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$613
$407,891
2025
$67,200
$340,691
$407,891
No
Tax History
Year
Tax Paid
Assessed Value
2024
$613
$407,891
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$366,244
Yes
First
Mar 17, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$365,187
$42,704
10%
90%
$2,196/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$2,581/mo
+$379/mo
8.7%
