$179,000
NAL Estimated Property Value7811 Greenedge Dr, Houston, TX, 77040
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Dishwasher, Refrigerator
FlooringTile
Exterior
Lot Size2,601 sqft
Building Information
Year Built1982
Stories1
Garage Spaces1
Land Information
APN1147260070036
Lot Number36
SubdivisionCourtyard Homes 3
Land UseResidential
Legal DescriptionLT 36 BLK 7 COURTYARD HOMES 3 SEC 1
Census Tract532503
Assessed Land Value$43,940
Assessed Improvement Value$127,286
Assessment Year2025
About this property
Beautiful, cozy and well kept Patio Home, no carpet, HVAC System including new ducts in 2016, NEVER FLOODED, drainage system to avoid water coming in property installed on 2016, New fans, Remodeled Guest Room. Fridge, dishwasher and canopy Included. Seller moving out and will be Ready to show starting Monday October 12
Investor Tools
$179,000
Estimated Property Value
$166,130Estimated Mortgage Balance
$12,870Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,074 /month
Positive
Cash Flow Estimate:
$358 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$161/month
$65/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,032
$171,226
2025
$43,940
$127,286
$171,226
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,032
$171,226
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Pacific Mortgage Corp
Fha
$142,373
Yes
First
Nov 25, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,130
$17,870
9%
93%
$1,094/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,159/mo
+$148/mo
8.8%
