$254,000
NAL Estimated Property Value3411 Valley Gardens Dr, Houston, TX, 77345
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size6,556 sqft
Building Information
Year Built1984
Garage Spaces2
Land Information
APN1154090020019
Lot Number19
SubdivisionKings Crossing
Land UseResidential
Legal DescriptionLT 19 BLK 2 KINGS CROSSING SEC 7
Census Tract251505
Assessed Land Value$63,255
Assessed Improvement Value$176,822
Assessment Year2025
About this property
Impeccably updated patio home! Features include updated flooring, light fixtures, granite counters in kitchen & baths, and a remodeled primary shower. Open-concept floor plan with high ceilings & abundant windows. Flexible 3-bedroom layout (or 2 + study). Landscaped backyard with sprinkler system. Refrigerator, washer & dryer included. Conveniently located near shopping, dining & Park & Ride.
Investor Tools
$254,000
Estimated Property Value
$149,645Estimated Mortgage Balance
$104,355Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$353/month
$532/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,966
$240,077
2025
$63,255
$176,822
$240,077
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,966
$240,077
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Conventional
$172,000
No
First
Oct 30, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,645
$109,355
42%
59%
$1,032/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,840/mo
$1,564/mo
+$276/mo
8.7%
