$257,752
NAL Estimated Property Value2035 Middle Creek Drive, Houston, TX, 77339
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dishwasher
Exterior
Lot Size8,163 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN1085120000072
Lot Number72
SubdivisionWoodland Hills Village
Land UseResidential
Legal DescriptionLT 72 BLK 37 WOODLAND HILLS VILLAGE SEC 7
Census Tract251200
Assessed Land Value$64,416
Assessed Improvement Value$193,336
Assessment Year2025
About this property
Beautiful one story home with large backyard. Nice gazebo and patio in back with lots of shade trees. Open floor plan. Roof only 4 years old, water heater only 3 years old. Energy efficient windows. New flooring in living area and hallway. Home comes with alarm system and Nest thermostat. New sliding doors in living area to outside. NEVER FLOODED! Back on the market.
Investor Tools
$257,752
Estimated Property Value
$155,214Estimated Mortgage Balance
$102,538Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,547 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$312/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,451
$257,752
2025
$64,416
$193,336
$257,752
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,451
$257,752
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Calcon Mutual Mortgage Llc
Conventional
$174,705
No
First
Aug 28, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,214
$102,538
39%
60%
$1,048/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$1,398/mo
+$672/mo
9.6%
