$256,000
NAL Estimated Property Value3011 Warbler Ln, Humble, TX, 77396
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size7,022 sqft
Building Information
Year Built1984
Garage Spaces2
Land Information
APN1143700140027
Lot Number27
SubdivisionTimberwood
Land UseResidential
Legal DescriptionLT 27 BLK 14 TIMBERWOOD SEC 3
Census Tract250101
Assessed Land Value$62,208
Assessed Improvement Value$146,164
Assessment Year2025
About this property
Come see this move-in ready charming rental house in Timberwood.
Investor Tools
$256,000
Estimated Property Value
$209,667Estimated Mortgage Balance
$46,333Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
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
$270/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,956
$208,372
2025
$62,208
$146,164
$208,372
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,956
$208,372
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Young Oak Llc
Purchase Money Mortgage
$220,000
No
First
Oct 6, 2023
Oct 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,667
$65,333
23%
82%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$1,320/mo
+$1,120/mo
11.4%
