$178,949
NAL Estimated Property Value7130 Fairway Dr, Houston, TX, 77087
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Gas Range, Dishwasher, Refrigerator
FlooringTile, Wood
Exterior
Lot Size8,451 sqft
Building Information
Year Built1939
Stories1
Garage Spaces2
Land Information
APN0590610090010
Lot Number10
SubdivisionGolfcrest
Land UseResidential
Legal DescriptionLT 10 BLK 9 GOLFCREST
Census Tract332800
Assessed Land Value$69,713
Assessed Improvement Value$109,236
Assessment Year2025
About this property
Tenant Occupied, do not disturb the tenants. Great investment property!
Investor Tools
$178,949
Estimated Property Value
$162,068Estimated Mortgage Balance
$16,881Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,074 /month
Positive
Cash Flow Estimate:
$358 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$489/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,977
$178,949
2025
$69,713
$109,236
$178,949
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,977
$178,949
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$166,250
No
First
Dec 3, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,068
$16,881
9%
91%
$997/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$997/mo
+$725/mo
11.5%
