$190,000
NAL Estimated Property Value6103 Kemrock Cir, Houston, TX, 77049
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,505 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN1109680000003
Lot Number3
SubdivisionPine Trails
Land UseResidential
Legal DescriptionLT 3 BLK 7 PINE TRAILS SEC 3
Census Tract232402
Assessed Land Value$46,736
Assessed Improvement Value$131,693
Assessment Year2025
About this property
Come and see this stunning one-story home. Beautiful and bright kitchen with stainless steel appliances, a large fenced in yard, you will see there is plenty of room for entertaining. Home is situated near major highways and great shopping - this home is sure to go fast!
Investor Tools
$190,000
Estimated Property Value
$119,654Estimated Mortgage Balance
$70,346Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,242 /month
Positive
Cash Flow Estimate:
$414 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$94/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$183
$178,429
2025
$46,736
$131,693
$178,429
No
Tax History
Year
Tax Paid
Assessed Value
2024
$183
$178,429
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The James And Donna Wyatt Revocable Trus
Commercial
$120,000
No
First
Mar 3, 2026
Apr 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$119,654
$85,346
41%
63%
$720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,770/mo
$970/mo
+$800/mo
11.2%
