$451,190
NAL Estimated Property Value4014 Rustling Woods Ct, Houston, TX, 77059
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Free-Standing Range, Gas Range, Dishwasher, Oven
FlooringCarpet, Tile
Exterior
Lot Size11,117 sqft
Building Information
Year Built1989
Garage Spaces2
Land Information
APN1169630080022
Lot Number22
SubdivisionBrookwood
Land UseResidential
Legal DescriptionLT 22 BLK 8 BROOKWOOD SEC 1B
Census Tract340203
Assessed Land Value$96,061
Assessed Improvement Value$355,129
Assessment Year2025
About this property
**MAKE SURE TO TAKE THE VIRTUAL TOUR OF THIS BEAUTIFUL HOME** True 4 bedroom one story in highly desirable Brookwood neighborhood. Kitchen has been updated and tile flooring throughout main areas of home. Huge gameroom area has been enclosed with double French doors in front of home and would make a wonderful area for children or an amazing office space! Large lot with plenty of privacy on a huge cul-de-sac! High end APEX windows installed in 2021! HVAC replaced with a variable speed unit in 2019. Home is ready for your dreams and ideas!
Investor Tools
$451,190
Estimated Property Value
$288,281Estimated Mortgage Balance
$162,909Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,707 /month
Positive
Cash Flow Estimate:
$902 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$493/month
$745/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,665
$451,190
2025
$96,061
$355,129
$451,190
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,665
$451,190
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Morgan Stanley Private Bank Na
Conventional
$300,000
No
First
Mar 5, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$288,281
$162,909
36%
64%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,544/mo
+$796/mo
8.9%
