$156,944
NAL Estimated Property Value7318 S Dairy Ashford Rd, Houston, TX, 77072
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Electric Range, Refrigerator, Washer/Dryer, Cooktop
FlooringCarpet, Tile
Exterior
Exterior FeaturesCourtyard
Building Information
Year Built1976
Stories2
Garage Spaces2
Land Information
APN1061520030041
SubdivisionBraewood T/H Wildflower
Land UseResidential
Legal DescriptionTH 105 BLDG 10 BRAEWOOD T/H WILDFLOWER
Census Tract452801
Assessed Land Value$32,000
Assessed Improvement Value$124,944
Assessment Year2025
About this property
Beautiful 2 story Townhome with private garage and opener (no carport parking). New/Recent paint, carpet & ceramic tile in living, dining, kitchen, utility and all bathrooms. Island kitchen with granite counters, back-splash, stainless steel appliances and new dishwasher. New wood deck in front porch & atrium. High ceiling in living area with wood burning fireplace. Skylight above stairway. Ready to move in condition.
Investor Tools
$156,944
Estimated Property Value
$129,987Estimated Mortgage Balance
$26,957Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$990 /month
Positive
Cash Flow Estimate:
$330 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$227/month
$230/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,939
$156,944
2025
$32,000
$124,944
$156,944
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,939
$156,944
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$140,250
No
First
Jun 17, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,987
$26,957
17%
83%
$841/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,071/mo
+$236/mo
10.0%
