$253,000
NAL Estimated Property Value2119 Denridge Dr, Houston, TX, 77038
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size5,523 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN1390090030004
Lot Number4
Land UseResidential
Legal DescriptionLT 4 BLK 3 FORESTWOOD ENCLAVE
Census Tract533804
Assessed Land Value$39,580
Assessed Improvement Value$213,420
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 granite counter tops and Black Appliances include: Dishwasher and Gas Range ~ appliances will be installed prior to closing. Backyard is fenced.
Investor Tools
$253,000
Estimated Property Value
$166,835Estimated Mortgage Balance
$86,165Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,518 /month
Positive
Cash Flow Estimate:
$506 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$182/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$921
$253,000
2025
$39,580
$213,420
$253,000
No
Tax History
Year
Tax Paid
Assessed Value
2020
$921
$253,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$188,170
No
First
Jul 30, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,835
$86,165
34%
66%
$1,129/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,429/mo
+$797/mo
10.6%
