$278,000
NAL Estimated Property Value450 Rivergrove Dr, Houston, TX, 77015
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,257 sqft
Building Information
Year Built1991
Garage Spaces2
Land Information
APN1161010930062
Lot Number62
SubdivisionRivergrove Garden Home
Land UseResidential
Legal DescriptionLT 62 BLK 93 RIVERGROVE GARDEN HOME
Census Tract232801
Assessed Land Value$47,631
Assessed Improvement Value$211,208
Assessment Year2025
Investor Tools
$278,000
Estimated Property Value
$278,963Estimated Mortgage Balance
$278,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$298/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,183
$258,839
2025
$47,631
$211,208
$258,839
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,183
$258,839
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Department Of Housing & Urban Dev
Fha
$11,070
Yes
First
Nov 10, 2021
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,963
N/A
0%
100%
$1,696/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,046/mo
$-324/mo
7.4%
