$433,000
NAL Estimated Property Value4935 Williams Court Ln, Houston, TX, 77081
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Cooktop, Dishwasher, Dryer, Refrigerator, Washer
Exterior
Lot Size3,942 sqft
Building Information
Year Built1994
Garage Spaces2
Land Information
APN1178130010016
Lot Number16
SubdivisionBrownstone Square At Bellaire
Land UseResidential
Legal DescriptionLT 16 BLK 1 BROWNSTONE SQUARE AT BELLAIRE
Census Tract421101
Assessed Land Value$186,075
Assessed Improvement Value$123,925
Assessment Year2025
About this property
Truly a hidden gem of a neighborhood. This special one-story home is located in a tranquil, unique and well-maintained GATED community. Beautiful vaulted ceilings and wooden shutters grace this home. This is the home for you if you like traveling, you can just lock up and leave. The maintenance fee includes water, trash and recycle pick-up, grounds maintenance and community infrastructure. HAS NEVER FLOODED.
Investor Tools
$433,000
Estimated Property Value
$352,181Estimated Mortgage Balance
$80,819Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,699 /month
Positive
Cash Flow Estimate:
$900 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$721/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,486
$310,000
2025
$186,075
$123,925
$310,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,486
$310,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zb Na
Unknown
$353,200
No
First
Mar 5, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$352,181
$89,819
20%
81%
$2,118/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$2,518/mo
$-1,211/mo
3.6%
