$121,000
NAL Estimated Property Value1914 Beckman Drive, Huffman, TX, 77336
$149,195 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range
FlooringCarpet, Laminate
Exterior
Lot Size11,339 sqft
Building Information
Year Built1980
Garage Spaces1
Land Information
APN0845370000017
Lot Number17
SubdivisionLake Houston Woodland Terrace
Land UseResidential
Legal DescriptionLT 17 BLK 1 LAKE HOUSTON WOODLAND TERRACE
Census Tract251702
Assessed Land Value$34,020
Assessed Improvement Value$11,244
Assessment Year2025
About this property
Unrestricted property! Perfect rental or primary use. Won't last!
Investor Tools
$121,000
Estimated Property Value
$0Estimated Mortgage Balance
$121,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$149,195
Rent-to-Value Ratio: 0.72%
Rent Estimate
$726 /month
Positive
Cash Flow Estimate:
$242 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$77/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$321
$45,264
2025
$34,020
$11,244
$45,264
No
Tax History
Year
Tax Paid
Assessed Value
2024
$321
$45,264
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$121,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
N/A
+$2,226/mo
22.1%
