$1,318,395
NAL Estimated Property Value3519 Durness Way, Houston, TX, 77025
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator
FlooringTile, Wood
Exterior
Lot Size7,540 sqft
Building Information
Year Built2003
Stories2
Garage Spaces3
Land Information
APN0760180100004
Lot Number4
SubdivisionBraes Oaks
Land UseResidential
Legal DescriptionLT 4 BLK 10 BRAES OAKS SEC 2
Census Tract413100
Assessed Land Value$488,800
Assessed Improvement Value$829,595
Assessment Year2025
Investor Tools
$1,318,395
Estimated Property Value
$693,828Estimated Mortgage Balance
$624,567Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,910 /month
Positive
Cash Flow Estimate:
$2,637 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,118/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,830
$1,318,395
2025
$488,800
$829,595
$1,318,395
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,830
$1,318,395
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$776,650
No
First
Nov 16, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$693,828
$624,567
47%
53%
$3,069/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$3,069/mo
$-429/mo
2.4%
