$274,000
NAL Estimated Property Value3903 Aurora Mist Ln, Houston, TX, 77053
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size5,362 sqft
Building Information
Year Built2007
Garage Spaces2
Land Information
APN1296920040009
Lot Number9
SubdivisionSummerlyn
Land UseResidential
Legal DescriptionLT 9 BLK 4 SUMMERLYN SEC 4
Census Tract330700
Assessed Land Value$52,744
Assessed Improvement Value$217,976
Assessment Year2025
About this property
Newly remodeled 4 bedroom house located on a corner lot. Fresh paint, ceramic tiles downstairs, new laminate floor upstairs. Master downstairs with large walk-in closet, separate shower and garden tub. Game room and 3 bedrooms upstairs. Fenced backyard.
Investor Tools
$274,000
Estimated Property Value
$154,903Estimated Mortgage Balance
$119,097Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,644 /month
Positive
Cash Flow Estimate:
$548 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$321/month
$445/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,487
$270,720
2025
$52,744
$217,976
$270,720
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,487
$270,720
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Lending Corp
Conventional
$173,650
No
First
Oct 30, 2020
Nov 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,903
$123,097
44%
57%
$1,042/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,487/mo
+$983/mo
10.8%
