$302,000
NAL Estimated Property Value4822 Whispering Falls Dr, Houston, TX, 77084
Off Market
Property Lead Type:
BankruptcyAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,139 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN1101290000011
Lot Number11
SubdivisionBear Creek Village
Land UseResidential
Legal DescriptionLT 11 BLK 101 BEAR CREEK VILLAGE SEC 9
Census Tract540502
Assessed Land Value$52,722
Assessed Improvement Value$229,173
Assessment Year2025
About this property
Charming 4 bedroom 2 bath home, Tile in the family room with a wet bar, fireplace. Primary bath has a spa tub and built ins, Island kitchen with Electric cooktop, Super floor plan.
Investor Tools
$302,000
Estimated Property Value
$239,240Estimated Mortgage Balance
$62,760Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$572/month
$470/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,355
$281,895
2025
$52,722
$229,173
$281,895
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$5,355
$281,895
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Fha
$240,633
Yes
First
Jan 10, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$239,240
$49,760
17%
79%
$1,443/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,913/mo
+$127/mo
8.1%
