$312,000
NAL Estimated Property Value20211 Pinehurst Trail Drive, Humble, TX, 77346
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringTile
Exterior
Lot Size10,659 sqft
Building Information
Year Built1978
Stories2
Garage Spaces2
Land Information
APN1111530000021
Lot Number21
SubdivisionPinehurst Of Atascocita
Land UseResidential
Legal DescriptionLT 21 BLK 17 PINEHURST OF ATASCOCITA SEC 6
Census Tract250801
Assessed Land Value$86,544
Assessed Improvement Value$219,110
Assessment Year2025
Investor Tools
$312,000
Estimated Property Value
$213,864Estimated Mortgage Balance
$98,136Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,070 /month
Positive
Cash Flow Estimate:
$690 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$307/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,124
$305,654
2025
$86,544
$219,110
$305,654
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,124
$305,654
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$212,087
Yes
First
Jun 26, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,864
$98,136
31%
69%
$1,438/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$1,438/mo
+$1,522/mo
11.4%
