$369,000
NAL Estimated Property Value6022 Vicki John Dr, Houston, TX, 77096
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringTile
Exterior
Lot Size7,200 sqft
Building Information
Year Built1963
Stories1
Garage Spaces2
Land Information
APN0880740000027
Lot Number26,27
SubdivisionWestbury
Land UseResidential
Legal DescriptionW 16 FT OF LT 26 & E 44 FT OF LT 27 BLK 153 WESTBURY SEC 5
Census Tract422403
Assessed Land Value$144,000
Assessed Improvement Value$131,713
Assessment Year2025
Investor Tools
$369,000
Estimated Property Value
$392,984Estimated Mortgage Balance
$369,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,580 /month
Positive
Cash Flow Estimate:
$860 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$452/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,581
$275,713
2025
$144,000
$131,713
$275,713
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,581
$275,713
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Legend Lending Corp
Conventional
$415,150
No
First
Jun 21, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$392,984
N/A
0%
106%
$2,490/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,490/mo
$-768/mo
5.6%
