$494,000
NAL Estimated Property Value7502 Water Wood Trl, Humble, TX, 77346
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Refrigerator
FlooringCarpet, Slate, Tile, Wood
Exterior
Lot Size12,297 sqft
Building Information
Year Built2002
Garage Spaces2
Land Information
APN1202540050046
Lot Number46
SubdivisionKings River Village
Land UseResidential
Legal DescriptionLT 46 BLK 5 KINGS RIVER VILLAGE SEC 9
Census Tract250802
Assessed Land Value$70,319
Assessed Improvement Value$395,243
Assessment Year2025
Investor Tools
$494,000
Estimated Property Value
$260,068Estimated Mortgage Balance
$234,612Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,964 /month
Positive
Cash Flow Estimate:
$988 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$475/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,230
$465,562
2025
$70,319
$395,243
$465,562
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,230
$465,562
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primary Residential Mortgage Inc
Stand Alone First / Home Equity First Lien
$324,000
No
First
Nov 28, 2016
Dec 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,068
$241,932
48%
53%
$1,943/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$1,943/mo
+$1,017/mo
7.2%
