$266,875
NAL Estimated Property Value3323 Golden Willow Dr, Houston, TX, 77339
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size7,797 sqft
Building Information
Year Built1986
Stories2
Garage Spaces2
Land Information
APN1152830130024
Lot Number24
SubdivisionElm Grove Village
Land UseResidential
Legal DescriptionLT 24 BLK 13 ELM GROVE VILLAGE SEC 3
Census Tract251402
Assessed Land Value$64,935
Assessed Improvement Value$201,940
Assessment Year2025
About this property
Great opportunity to be in Kingwood without any backyard neighbors for under 200k. Kitchen has been updated with stainless steel appliances & granite counters. There are newer vinyl floors and fresh paint downstairs. Easy access to walking and biking trails through the backyard fence. Or, take the kiddo’s to the park at the end of the street. This Quiet “U” street is near West Lake Houston Parkway and the neighborhood elementary is less than a mile away. Great location! Did not flood during Harvey.
Investor Tools
$266,875
Estimated Property Value
$176,317Estimated Mortgage Balance
$90,558Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,601 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$313/month
$370/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,423
$266,875
2025
$64,935
$201,940
$266,875
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,423
$266,875
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$190,000
No
First
Mar 11, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,317
$90,558
33%
66%
$1,175/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$1,545/mo
+$525/mo
9.3%
