$171,000
NAL Estimated Property Value6402 Harcourt Dr, Houston, TX, 77016
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Gas Cooktop, Dishwasher, Oven
FlooringTile
Exterior
Lot Size6,164 sqft
Building Information
Year Built1972
Stories1
Land Information
APN1043520000009
Lot Number9
SubdivisionNorthwood Manor
Land UseResidential
Legal DescriptionLT 9 BLK 75 NORTHWOOD MANOR SEC 7
Census Tract231900
Assessed Land Value$54,269
Assessed Improvement Value$113,266
Assessment Year2025
About this property
Immaculate 3 bedroom fully renovated home. Property features wood-like ceramic tile, new cabinets, quartz countertops, stainless steel appliances, fresh paint, double pane windows, pex plumbing and custom shower! Flex room could be a 4th bedroom or large game room. NEVER FLOODED and not located in a flood zone!
Investor Tools
$171,000
Estimated Property Value
$181,894Estimated Mortgage Balance
$171,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,134 /month
Positive
Cash Flow Estimate:
$378 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$344/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,268
$167,535
2025
$54,269
$113,266
$167,535
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,268
$167,535
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$185,576
Yes
First
Mar 22, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,894
N/A
0%
106%
$1,136/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,136/mo
+$586/mo
12.1%
