$220,000
NAL Estimated Property Value4114 Barnwell Dr, Houston, TX, 77082
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5,902 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN1143460030032
Lot Number32
SubdivisionWest Bend
Land UseResidential
Legal DescriptionLT 32 BLK 3 WEST BEND SEC 1
Census Tract454303
Assessed Land Value$52,630
Assessed Improvement Value$165,139
Assessment Year2025
About this property
Great potential with this one story home in a quiet, well maintained neighborhood on a culdesac! 3/2 with saltillo tile flooring throughout the home. Great closet and storage space. Large patio in front with a spacious detached garage. In the past two years, the following work has been completed: air ducts cleaned, air purification system installed, new roof, new water heater, and electrical wiring. There is also a french drain system installed. The home is being sold as is. Home needs cosmetic work and paint on the interior. So much potential!
Investor Tools
$220,000
Estimated Property Value
$172,956Estimated Mortgage Balance
$47,044Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$229/month
$646/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,649
$217,769
2025
$52,630
$165,139
$217,769
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,649
$217,769
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rock Mortgage Services Lp
Conventional
$182,400
No
First
Jul 14, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,956
$75,044
30%
79%
$1,094/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$1,740/mo
+$220/mo
10.7%
