$323,000
NAL Estimated Property Value1902 Maple Lakes Dr, Houston, TX, 77339
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size18,191 sqft
Building Information
Year Built1971
Stories1
Garage Spaces2
Land Information
APN1032530000027
Lot Number27
SubdivisionTrailwood Village
Land UseResidential
Legal DescriptionLT 27 BLK 21 TRAILWOOD VILLAGE SEC 1
Census Tract251100
Assessed Land Value$83,672
Assessed Improvement Value$202,275
Assessment Year2025
About this property
One of a kind opportunity to purchase a heavily upgraded home on a prime oversized culdesac lot in desirable Trailwood Village. Updates include new roof(2025), new luxury plank floors(2025), new carpet(2025), new oversized walk-in master shower with frameless glass(2025), new fixtures(2025), solid wood kitchen cabinets with soft-close hinges, new front and back patio slate tile(2025), stainless steel appliances, Calcutta Quartz counters in kitchen and baths(2025), and so much more. Home has never flooded, and priced below market to sell fast!
Investor Tools
$323,000
Estimated Property Value
$307,980Estimated Mortgage Balance
$15,020Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,974 /month
Positive
Cash Flow Estimate:
$658 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$344/month
$495/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,516
$285,947
2025
$83,672
$202,275
$285,947
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,516
$285,947
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Lending Corp
Conventional
$313,500
No
First
May 22, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,980
$12,020
3%
95%
$1,880/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$2,375/mo
$-305/mo
7.7%
