$256,013
NAL Estimated Property Value222 Camp Lillie Rd, Houston, TX, 77346
$332,817 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Gas Cooktop
FlooringTile, Wood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size1.01 acres
Building Information
Year Built1960
Garage Spaces7
Land Information
APN0402280010025
Land UseResidential
Legal DescriptionTRS 2S 7 8 8A & 9 ABST 26 D HARRIS
Census Tract250403
Assessed Land Value$149,720
Assessed Improvement Value$106,293
Assessment Year2025
About this property
BACK UP FOR SALE ... Investment property 2 Bedroom 1.5 full bath, upgraded kitchen, grantee countertops. Large master bedroom down with large walk-in closet. 2nd bedroom upstairs with large bathroom. Property features an additional 20x20 man cave, a large 30x30 shop 10x20, roll-up doors on the shop, and 12x35 RV parking. Perfect flip property, lots of prtenitional. Camp lillie RD dead ends at Lake Houston. 30x30 shop, 10x20 shop roll up doors/ This home has lots of extras. NO HOA, NO DUES. Only restriction is no mobile homes allowed.
Investor Tools
$256,013
Estimated Property Value
$35,368Estimated Mortgage Balance
$220,645Estimated Equity
86% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$332,817
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,536 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$210/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,236
$256,013
2025
$149,720
$106,293
$256,013
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,236
$256,013
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Mortgage Group Llc
Stand Alone First / Home Equity First Lien
$74,500
No
First
Jun 28, 2006
Jul 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$35,368
$220,645
86%
14%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,740/mo
N/A
+$1,740/mo
8.2%
