$308,000
NAL Estimated Property Value6014 Willowbend Blvd, Houston, TX, 77096
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesMicrowave, Electric Range, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size10,219 sqft
Building Information
Year Built1964
Stories1
Garage Spaces2
Land Information
APN0880650000001
Lot Number1
SubdivisionWestbury
Land UseResidential
Legal DescriptionW 78 FT OF LT 1 BLK 144 WESTBURY SEC 5
Census Tract422502
Assessed Land Value$139,344
Assessed Improvement Value$123,086
Assessment Year2025
About this property
Beautiful home for lease featuring an open floor plan and high ceilings in the living room, creating a bright and spacious feel. The home offers an updated kitchen and bathrooms, new flooring throughout, and a large primary bedroom with two closets. Enjoy the huge backyard with a storage shed, perfect for extra storage, outdoor activities, or entertaining. Conveniently located near shopping, dining, parks, and major highways.
Investor Tools
$308,000
Estimated Property Value
$296,836Estimated Mortgage Balance
$11,164Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,848 /month
Positive
Cash Flow Estimate:
$616 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$411/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,391
$262,430
2025
$139,344
$123,086
$262,430
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,391
$262,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Florida Capital Bank Na
Conventional
$198,750
No
First
Aug 17, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,836
$11,164
3%
96%
$1,991/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,991/mo
$-269/mo
6.7%
