$122,118
NAL Estimated Property Value4002 Belle Park Drive 4002, Houston, TX, 77072
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Vinyl
Building Information
Year Built1977
Stories2
Garage Spaces2
Land Information
APN1096600050002
SubdivisionBelle Park T/H Ph 5
Land UseResidential
Legal DescriptionUNIT 4002 BELLE PARK T/H PH 5
Census Tract452401
Assessed Land Value$23,202
Assessed Improvement Value$98,916
Assessment Year2025
About this property
This townhouse offer 2 spacious bedrooms, 2 full bathrooms and an additional half bath. This 1380 sqft unit offers open layouts and ample natural lights. Easy access to beltway 8, west park toll and local dining and shopping.
Investor Tools
$122,118
Estimated Property Value
$0Estimated Mortgage Balance
$122,118Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$733 /month
Positive
Cash Flow Estimate:
$244 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$175/month
$535/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,484
$122,118
2025
$23,202
$98,916
$122,118
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,484
$122,118
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$122,118
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$535/mo
+$772/mo
12.8%
