$286,000
NAL Estimated Property Value3567 Derril Ln, Houston, TX, 77082
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Dishwasher
FlooringTile
Exterior
Lot Size3,049 sqft
Building Information
Year Built2016
Garage Spaces1
Land Information
APN1261940030018
Lot Number18
SubdivisionOak Park Ridge
Land UseResidential
Legal DescriptionLT 18 BLK 3 OAK PARK RIDGE SEC 5
Census Tract454305
Assessed Land Value$42,350
Assessed Improvement Value$218,767
Assessment Year2025
About this property
Location, Location. 3 Bed, 2 1/2 bath. This neighborhood is conveniently located on Highway 6 and Westpark, near all the major shopping centers, great floor plan, with big living area, granite in kitchen, high ceiling open floor plan concept. This one won't last come see us today.
Investor Tools
$286,000
Estimated Property Value
$261,936Estimated Mortgage Balance
$24,064Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$257/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,650
$261,117
2025
$42,350
$218,767
$261,117
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,650
$261,117
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Absolute Mortgage & Lending
Conventional
$283,650
No
First
Apr 11, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,936
$4,064
1%
92%
$1,701/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$2,101/mo
$-141/mo
8.2%
