$404,000
NAL Estimated Property Value3113 Boulder Ranch Dr, Houston, TX, 77063
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Electric Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size2,017 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1455250060012
Lot Number12
Land UseResidential
Legal DescriptionLT 12 BLK 6 DUNVALE VILLAGE AMEND
Census Tract432102
Assessed Land Value$74,592
Assessed Improvement Value$312,475
Assessment Year2025
About this property
Fantastic Home in the gated community, never lived in. It features a spacious layout w/a verstile flex room, 3 bedrooms, and 2.5 bathrooms. The hard surface flooring throughout living and Kitchen. Large island kitchen. Private Master Suite w two secondary bedrooms. A Refrigerator, washer and dryer included!! This open floor plan is perfect for modern living! Plus a back covered porch and "Smart Home" features add to the appeal. Must see!
Investor Tools
$404,000
Estimated Property Value
$269,829Estimated Mortgage Balance
$134,171Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,424 /month
Positive
Cash Flow Estimate:
$808 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$283/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,377
$387,067
2025
$74,592
$312,475
$387,067
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,377
$387,067
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$276,792
No
First
Dec 17, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$269,829
$117,238
30%
67%
$1,660/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,980/mo
$1,660/mo
+$320/mo
5.9%
