$347,000
NAL Estimated Property Value4819 Stillbrooke Dr, Houston, TX, 77035
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size8,747 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN0802580000194
Lot Number194
SubdivisionWillow Bend
Land UseResidential
Legal DescriptionLT 194 BLK 10 WILLOW BEND
Census Tract420400
Assessed Land Value$214,375
Assessed Improvement Value$115,754
Assessment Year2025
About this property
Beautiful home in most desirable Willowbend. Original hardwood floors throughout as well as low-E double paned windows. Abundance of light and charm throughout the house. Kitchen features granite countertops and stainless steel appliances. Gas cooking. Updated bathrooms and plenty of storage everywhere. Mature landscaping with a privately fenced in backyard.
Investor Tools
$347,000
Estimated Property Value
$273,255Estimated Mortgage Balance
$73,745Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,082 /month
Positive
Cash Flow Estimate:
$694 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$720/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,907
$330,129
2025
$214,375
$115,754
$330,129
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,907
$330,129
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broker Solutions Inc
Conventional
$297,000
No
First
Feb 15, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$273,255
$78,745
22%
79%
$1,781/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,781/mo
$-59/mo
6.0%
