$268,622
NAL Estimated Property Value3001 Murworth Dr Unit 1002, Houston, TX, 77025
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Refrigerator, Washer, Dishwasher
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1288860000043
SubdivisionSouthpoint Townhomes
Land UseResidential
Legal DescriptionUNIT 1002 .0115 INT COMMON LAND & ELE SOUTHPOINT T/H CONDO AMEND
Census Tract413301
Assessed Land Value$51,038
Assessed Improvement Value$217,584
Assessment Year2025
Investor Tools
$268,622
Estimated Property Value
$79,323Estimated Mortgage Balance
$189,299Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$415/month
$552/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,636
$268,622
2025
$51,038
$217,584
$268,622
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,636
$268,622
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Stand Alone First / Home Equity First Lien
$80,500
No
First
Jul 31, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$79,323
$189,299
70%
30%
$483/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,035/mo
+$515/mo
6.9%
