$232,130
NAL Estimated Property Value7654 Athlone Drive, Houston, TX, 77088
$264,120 ARV
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesElectric Oven, Electric Range, Free-Standing Range, Oven
FlooringCarpet, Tile
Exterior
Lot Size11,792 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1059310000005
Lot Number5
SubdivisionInwood Pines
Land UseResidential
Legal DescriptionLT 5 BLK 8 INWOOD PINES SEC 2
Census Tract533100
Assessed Land Value$53,475
Assessed Improvement Value$178,655
Assessment Year2025
About this property
Nice well maintained home located on a corner cul-de-sac lot. Currently no rear neighbors. Features 3 bedrooms, 2 baths, 2 car garage, formal dining, breakfast area, living room with a large corner fireplace, good size back yard with a new deck and 2 sides of fence replaced as well. Come see this home, it is in great shape and will sell fast.
Investor Tools
$232,130
Estimated Property Value
$161,257Estimated Mortgage Balance
$70,873Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$264,119
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,393 /month
Positive
Cash Flow Estimate:
$464 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$291/month
$260/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,330
$232,130
2025
$53,475
$178,655
$232,130
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,330
$232,130
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$177,600
No
First
Jul 1, 2021
Aug 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,257
$70,873
30%
69%
$1,065/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,325/mo
+$397/mo
8.9%
