$222,000
NAL Estimated Property Value6303 Havendale Dr, Houston, TX, 77072
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Dishwasher
Exterior
Lot Size5,449 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN1126970000089
Lot Number89
SubdivisionBrays Village East
Land UseResidential
Legal DescriptionLT 89 BLK 7 BRAYS VILLAGE EAST SEC 1
Census Tract452300
Assessed Land Value$61,425
Assessed Improvement Value$158,163
Assessment Year2025
About this property
PROPERTY NEED UPDATE, CORNER LOT, FIREPLACE, KITCHEN, DINNING. LARGE LIVING ROOM W/HARD WOOD FLOOR AND TILE, HIGH CEILING, SALE AS IS NO REPAIRS, PRICE ACCORDING TO.
Investor Tools
$222,000
Estimated Property Value
$166,496Estimated Mortgage Balance
$55,504Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,332 /month
Positive
Cash Flow Estimate:
$444 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$318/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,702
$219,588
2025
$61,425
$158,163
$219,588
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,702
$219,588
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$170,000
No
First
Mar 11, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,496
$53,504
24%
75%
$1,020/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,320/mo
+$402/mo
9.3%
