$164,200
NAL Estimated Property Value7024 S Dairy Ashford Rd, Houston, TX, 77072
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Cooktop, Electric Range, Dishwasher
FlooringBrick, Vinyl
Exterior
Exterior FeaturesOutdoor Kitchen
Building Information
Year Built1972
Stories2
Garage Spaces2
Land Information
APN1061480070003
SubdivisionBraewood T/H
Land UseResidential
Legal DescriptionTH 3 BLDG 8 BRAEWOOD T/H
Census Tract452801
Assessed Land Value$32,000
Assessed Improvement Value$132,200
Assessment Year2025
About this property
Sop By and View This well-maintained townhome in the heart of Bellaire Asian Town 77072. This home features 3 beds and 2.5 baths, fresh paint, a covered patio, and outdoor plumbing for easy cooking. The owner just remodeled the bathrooms. Just minutes away from all the delicious restaurants on Bellaire and the shopping plaza. You don't want to miss this! Room measurement is an estimate so please verify all room measurements if it is important to you.
Investor Tools
$164,200
Estimated Property Value
$110,028Estimated Mortgage Balance
$54,172Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$985 /month
Positive
Cash Flow Estimate:
$328 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$240/month
$282/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,060
$164,200
2025
$32,000
$132,200
$164,200
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,060
$164,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pmac Lending Services Inc
Conventional
$112,000
No
First
May 19, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$110,028
$54,172
32%
67%
$672/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$954/mo
+$768/mo
12.6%
