Last 24 Hours
$1,426,000
NAL Estimated Property Value4035 Falkirk Ln, Houston, TX, 77025
Off Market
4 Beds
3 Bath
3,651 Sq Ft
Built in 2021Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size8,337 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN0881340000009
Lot Number9
SubdivisionAyrshire
Land UseResidential
Legal DescriptionLT 9 BLK 28 AYRSHIRE SEC 13
Census Tract413000
Assessed Land Value$506,354
Assessed Improvement Value$884,353
Assessment Year2025
About this property
Located in Ayrshire neighborhood, this cleared lot is ready for construction. Not only this community has plenty of new construction homes being built, but also it is zoned to Bellaire High School. The HOA fee is volunteered. Don't miss out on the chance to build your dream home. We can recommend a reputable builder if needed.
Investor Tools
$1,426,000
Estimated Property Value
$945,094Estimated Mortgage Balance
$480,906Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,556 /month
Positive
Cash Flow Estimate:
$2,852 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,366/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,265
$1,390,707
2025
$506,354
$884,353
$1,390,707
No
Tax History
Year
Tax Paid
Assessed Value
2024
$21,265
$1,390,707
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$1,016,040
No
First
Aug 31, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$945,094
$610,906
39%
66%
$6,092/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$6,092/mo
$-3,452/mo
2.2%
12.4%