$277,061
NAL Estimated Property Value7418 Universal Dr, Houston, TX, 77072
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size6,900 sqft
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APN1002970000012
Lot Number12
SubdivisionBellaire West
Land UseResidential
Legal DescriptionLT 12 BLK 4 BELLAIRE WEST SEC 5
Census Tract452900
Assessed Land Value$53,550
Assessed Improvement Value$223,511
Assessment Year2025
About this property
Great Location! Owner remodeling the house including AC, new roof (replaced in 2018), laminate floor throughout, electric system ,plumbing, installed 24 panels solar system(paid off !!!) which could produce 7200 watts. This will save you lots of money for your utility bills. Recently paint! Huge back yard with large patio and deck for your entertainment with family members or friends. This is MUST see property and won't last long.
Investor Tools
$277,061
Estimated Property Value
$142,731Estimated Mortgage Balance
$134,330Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$369/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,043
$277,061
2025
$53,550
$223,511
$277,061
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,043
$277,061
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$157,500
No
First
Jun 17, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$142,731
$134,330
48%
52%
$945/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,065/mo
+$657/mo
7.5%
