$281,306
NAL Estimated Property Value2542 Honey Walnut Trl, Houston, TX, 77038
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringTile, Vinyl
Exterior
Lot Size5,131 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN1399630020012
Lot Number12
Land UseResidential
Legal DescriptionLT 12 BLK 2 WESTVIEW LANDING SEC 4
Census Tract533803
Assessed Land Value$49,186
Assessed Improvement Value$232,120
Assessment Year2025
Investor Tools
$281,306
Estimated Property Value
$252,282Estimated Mortgage Balance
$29,024Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,688 /month
Positive
Cash Flow Estimate:
$563 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$327/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,521
$281,306
2025
$49,186
$232,120
$281,306
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,521
$281,306
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$254,500
No
First
Nov 7, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$252,282
$29,024
10%
90%
$1,526/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,076/mo
$-354/mo
7.3%
