$276,000
NAL Estimated Property Value3615 Kingston Vale Dr, Houston, TX, 77082
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size6,599 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN1138230000012
Lot Number12
SubdivisionParkridge
Land UseResidential
Legal DescriptionLT 12 BLK 8 PARKRIDGE SEC 1
Census Tract451800
Assessed Land Value$44,100
Assessed Improvement Value$197,934
Assessment Year2025
About this property
Lovely 3 bedrooms and 2 baths home in a quiet neighborhood. Recent upgraded. Large covered patio. Easy access to Westpark Tollway. Ready for move-in.
Investor Tools
$276,000
Estimated Property Value
$238,960Estimated Mortgage Balance
$37,040Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,656 /month
Positive
Cash Flow Estimate:
$552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$362/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,963
$242,034
2025
$44,100
$197,934
$242,034
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,963
$242,034
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hang Sing Lai
Seller Carryback / Seller Financing / Seller Take-Back
$240,000
No
First
Feb 16, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,960
$22,040
8%
87%
$1,439/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$1,439/mo
+$521/mo
8.5%
