$263,803
NAL Estimated Property Value2118 Cherryville Dr, Houston, TX, 77038
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Oven, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size5,197 sqft
Building Information
Year Built2019
Garage Spaces1
Land Information
APN1390090010009
Lot Number9
Land UseResidential
Legal DescriptionLT 9 BLK 1 FORESTWOOD ENCLAVE
Census Tract533804
Assessed Land Value$39,360
Assessed Improvement Value$224,443
Assessment Year2025
About this property
NEW Two-Story Home built by WG Homes located in Forestwood. This picture perfect home offers 4 bedrooms all up, 2 full bathrooms and one half bath. Utility room located on the first floor. Kitchen offers designer counter tops, lots of cabinet space and Black Appliances include: Dishwasher, Gas Range & Venthood. The breakfast room open up to spacious family room. Backyard is fenced.
Investor Tools
$263,803
Estimated Property Value
$159,910Estimated Mortgage Balance
$103,893Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,583 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$308/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,376
$263,803
2025
$39,360
$224,443
$263,803
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,376
$263,803
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ramon A Vituli
Purchase Money Mortgage
$179,991
No
First
Aug 31, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,910
$103,893
39%
61%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,380/mo
+$846/mo
10.1%
