$586,813
NAL Estimated Property Value1923 Willowlake Dr, Houston, TX, 77077
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size9,570 sqft
Building Information
Year Built1973
Stories2
Garage Spaces2
Land Information
APN1064180000048
Lot Number48
SubdivisionAshford Village
Land UseResidential
Legal DescriptionLT 48 BLK 13 ASHFORD VILLAGE SEC 1
Census Tract451302
Assessed Land Value$116,805
Assessed Improvement Value$470,008
Assessment Year2025
About this property
Come and see this completely remodeled home. 3 bedrooms and gameroom/4th bedroom option, 2 full baths, and 1 half bath. Spacious kitchen and living room perfect for your family! Nice and quiet neighborhood with great schools! This home won't last long so schedule your showing now!
Investor Tools
$586,813
Estimated Property Value
$434,655Estimated Mortgage Balance
$152,158Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,521 /month
Positive
Cash Flow Estimate:
$1,174 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,013/month
$712/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,217
$586,813
2025
$116,805
$470,008
$586,813
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,217
$586,813
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$460,750
No
First
Apr 14, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$434,655
$152,158
25%
74%
$2,763/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$3,475/mo
$-1,245/mo
4.6%
