$167,041
NAL Estimated Property Value7602 Darnay Dr, Houston, TX, 77033
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Oven, Free-Standing Range, Gas Range, Oven
FlooringCarpet, Laminate, Tile
Exterior
Lot Size7,797 sqft
Building Information
Year Built1955
Stories1
Land Information
APN0762200080001
Lot Number1
SubdivisionSmallwood Terrace
Land UseResidential
Legal DescriptionLT 1 BLK 8 SMALLWOOD TERRACE
Census Tract332000
Assessed Land Value$75,900
Assessed Improvement Value$91,141
Assessment Year2025
About this property
This is the one you’ve been waiting for! Tastefully updated kitchen features Shaker cabinets, granite countertops and high end vent hood. Both bathrooms have been completely remodeled. Most windows replaced and upgraded R30 insulation for low utility bills. Rare 4 bedroom, so everyone can have their own room. No neighbors on the right or behind. Backs up to EP Hill Park, with playground equipment, walking trails, and wide open spaces to play baseball or soccer. Don’t wait, this one will go fast!
Investor Tools
$167,041
Estimated Property Value
$168,050Estimated Mortgage Balance
$167,041Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,109 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$214/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,729
$167,041
2025
$75,900
$91,141
$167,041
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,729
$167,041
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Lending Corp
Fha
$181,649
Yes
First
May 24, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,050
N/A
0%
101%
$1,090/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,090/mo
+$632/mo
12.4%
