Last 24 Hours
$300,413
NAL Estimated Property Value2631 Whitinham Dr, Houston, TX, 77067
Off Market
4 Beds
3 Bath
2,808 Sq Ft
$97.93 / sqft
Built in 2002Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2Bathrooms Half 1
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDisposal, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringTile, Vinyl
Exterior
Lot Size5,502 sqft
Building Information
Year Built2002
Garage Spaces2
Land Information
APN1225660030007
Lot Number7
SubdivisionHeritage Village
Land UseResidential
Legal DescriptionLT 7 BLK 3 HERITAGE VILLAGE SEC 3
Census Tract550601
Assessed Land Value$43,450
Assessed Improvement Value$256,963
Assessment Year2025
About this property
Rare find in Heritage Village. Home includes SOLAR PANELS and NEW A/C system. Only one owner since 2002. Spacious main living areas in first and second floor. Large backyard and private driveway. Lots of potential.
Investor Tools
$300,413
Estimated Property Value
$222,121Estimated Mortgage Balance
$78,292Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,802 /month
Positive
Cash Flow Estimate:
$601 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$292/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,996
$300,413
2025
$43,450
$256,963
$300,413
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,996
$300,413
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sierra Lending Group Llc
Conventional
$229,500
No
First
Jan 6, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,121
$78,292
26%
74%
$1,643/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,043/mo
+$183/mo
8.9%
12.4%